County Profile for Navajo - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 5 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 5 Net Population Natural Change 0
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 0 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 89,454,611 Total Charges 466,669,003
Fixed Assets 116,364,142 Contract Allowance 302,805,112
Other Assets 11,421,310 Operating Revenue 163,863,891
Total Assets 217,240,063 Operating Expenses 258,772,707
Current Liabilities 21,445,774 Operating Margin -94,908,816
Long Term Liabilities 63,577,543 Other Income 6,761,308
Total Equity 132,216,746 Other Expense 36,452
Total Liabilities and Equity 217,240,063 Net Profit or Loss -88,183,960

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $22,928 Revenue per Bed $993,114 Revenue per Person $163,863,891
Net Margin per Discharge ($13,280) Net Margin per Bed ($575,205) Net Margin per Person ($94,908,816)
Net Profit per Discharge ($12,339) Net Profit per Bed ($534,448) Net Profit per Person ($88,183,960)
Net Fixed Assets per Discharge $16,282 Net Fixed Assets per Bed $705,237 Net Fixed Assets per Bed $116,364,142
Long Term Debt per Discharge $8,896 Long Term Debt per Bed $385,318 Long Term Debt per Person $63,577,543
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 39.2 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 679 Net Fixed Assets 559 Population Estimate 1,151
Total Revenue 671 Long Term Liabilities 563 Total Patient Discharges 697
Net Margin 3,228 Total Patient Beds 682
Net Profit or Loss 3,284

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 37,737,893 24,829,999 1.5199
31 Intensive Care Unit 4,661,003 5,013,762 0.9296
32 Coronary Care Unit 0 0
43 Nursery 991,821 3,086,666 0.3213
44 Skilled Nursing Care 0 0
50 Operating Room 15,717,298 58,004,333 0.2710
51 Recovery Room 0 0
52 Labor and Delivery Room 5,057,400 8,126,847 0.6223

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 7,106,796 13 Nursing Administration 5,031,635
02,03 Captial Related - Movable Equipment 7,709,240 14 Central Services and Supply 2,878,842
04 Employee Benefits 16,931,563 15 Pharmacy 5,390,054
05 Administrative and General 30,749,168 16 Medical Records and Medical Library 4,158,112
06 Maintenance and Repairs 696,307 17 Social Services 1,540,252
07 Operation of Plant 9,034,954 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 4,036,769 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,825,275 20,21,22,23 Education Programs 0
Total General Service Cost Centers 98,088,967

County Profile for Navajo - 2013