County Profile for Coconino - 2023



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2023 144,472
Total Cost Reports Filed in 2023 5 Total Births 1,315
Total Cost Reports Submitted 4 Total Deaths 1,059
Total Cost Reports Settled 1 Net Population Natural Change 256
Total Cost Reports Reopened 0 Total International Migration 292
Total Cost Reports Ammended 0 Total Domestic Migration -296
Total Cost Reports Audited 0 Total Residual -3
Net Population Change 249

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 181,937,484 Total Charges 1,527,723,166
Fixed Assets 246,389,303 Contract Allowance 989,189,356
Other Assets 684,434,718 Operating Revenue 538,533,810
Total Assets 1,112,761,505 Operating Expenses 780,605,039
Current Liabilities 264,078,768 Operating Margin -242,071,229
Long Term Liabilities 124,376,166 Other Income 69,898,814
Total Equity 724,306,571 Other Expense 2,643,348
Total Liabilities and Equity 1,112,761,505 Net Profit or Loss -174,815,763

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $39,118 Revenue per Bed $1,593,295 Revenue per Person $3,728
Net Margin per Discharge ($17,583) Net Margin per Bed ($716,187) Net Margin per Person ($1,676)
Net Profit per Discharge ($12,698) Net Profit per Bed ($517,206) Net Profit per Person ($1,210)
Net Fixed Assets per Discharge $17,897 Net Fixed Assets per Bed $728,962 Net Fixed Assets per Bed $1,705
Long Term Debt per Discharge $9,034 Long Term Debt per Bed $367,977 Long Term Debt per Person $861
Persons per Discharge 0 Persons per Bed 427
Occupancy Rate 53.2 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 509 Net Fixed Assets 414 Population Estimate 468
Total Revenue 416 Long Term Liabilities 422 Total Patient Discharges 452
Net Margin 3,238 Total Patient Beds 412
Net Profit or Loss 3,290

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 130,294,228 174,122,555 0.7483
31 Intensive Care Unit 27,276,706 77,099,019 0.3538
32 Coronary Care Unit 0 0
43 Nursery 1,404,464 15,315,824 0.0917
44 Skilled Nursing Care 0 0
50 Operating Room 59,294,387 110,031,627 0.5389
51 Recovery Room 9,188,571 17,645,355 0.5207
52 Labor and Delivery Room 12,531,365 15,462,566 0.8104

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 15,320,822 13 Nursing Administration 7,589,754
02,03 Captial Related - Movable Equipment 19,187,383 14 Central Services and Supply 6,364,809
04 Employee Benefits 45,092,989 15 Pharmacy 28,066,828
05 Administrative and General 148,947,732 16 Medical Records and Medical Library 5,703,268
06 Maintenance and Repairs 6,991,858 17 Social Services 5,973,947
07 Operation of Plant 14,628,851 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 7,882,933 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 5,685,204 20,21,22,23 Education Programs 0
Total General Service Cost Centers 317,436,378

County Profile for Coconino - 2023