County Profile for Coconino - 2022



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2022 144,223
Total Cost Reports Filed in 2022 5 Total Births 1,323
Total Cost Reports Submitted 2 Total Deaths 1,126
Total Cost Reports Settled 2 Net Population Natural Change 197
Total Cost Reports Reopened 0 Total International Migration 286
Total Cost Reports Ammended 1 Total Domestic Migration 811
Total Cost Reports Audited 0 Total Residual 32
Net Population Change 1,326

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 133,901,976 Total Charges 1,455,743,191
Fixed Assets 231,386,605 Contract Allowance 957,384,036
Other Assets 673,250,202 Operating Revenue 498,359,155
Total Assets 1,038,538,783 Operating Expenses 740,150,011
Current Liabilities 231,590,524 Operating Margin -241,790,856
Long Term Liabilities 159,142,917 Other Income -45,274,054
Total Equity 647,805,342 Other Expense 1,424,642
Total Liabilities and Equity 1,038,538,783 Net Profit or Loss -288,489,552

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $35,380 Revenue per Bed $1,474,435 Revenue per Person $3,455
Net Margin per Discharge ($17,165) Net Margin per Bed ($715,358) Net Margin per Person ($1,676)
Net Profit per Discharge ($20,481) Net Profit per Bed ($853,519) Net Profit per Person ($2,000)
Net Fixed Assets per Discharge $16,427 Net Fixed Assets per Bed $684,576 Net Fixed Assets per Bed $1,604
Long Term Debt per Discharge $11,298 Long Term Debt per Bed $470,837 Long Term Debt per Person $1,103
Persons per Discharge 0 Persons per Bed 427
Occupancy Rate 57.0 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 494 Net Fixed Assets 422 Population Estimate 467
Total Revenue 420 Long Term Liabilities 356 Total Patient Discharges 440
Net Margin 3,228 Total Patient Beds 408
Net Profit or Loss 3,294

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 127,694,530 163,019,709 0.7833
31 Intensive Care Unit 34,162,781 84,494,525 0.4043
32 Coronary Care Unit 0 0
43 Nursery 1,115,432 11,633,975 0.0959
44 Skilled Nursing Care 0 0
50 Operating Room 54,768,189 96,618,282 0.5669
51 Recovery Room 9,260,589 15,073,023 0.6144
52 Labor and Delivery Room 13,127,458 13,186,948 0.9955

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 15,926,776 13 Nursing Administration 7,305,627
02,03 Captial Related - Movable Equipment 19,107,468 14 Central Services and Supply 6,193,632
04 Employee Benefits 43,737,521 15 Pharmacy 33,286,060
05 Administrative and General 127,096,828 16 Medical Records and Medical Library 7,461,784
06 Maintenance and Repairs 6,995,330 17 Social Services 5,290,998
07 Operation of Plant 13,882,282 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 7,755,446 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 5,950,608 20,21,22,23 Education Programs 0
Total General Service Cost Centers 299,990,360

County Profile for Coconino - 2022