County Profile for Navajo - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2020 106,763
Total Cost Reports Filed in 2020 5 Total Births 318
Total Cost Reports Submitted 1 Total Deaths 435
Total Cost Reports Settled 4 Net Population Natural Change -117
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 157
Total Cost Reports Audited 0 Total Residual 9
Net Population Change 49

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 100,664,012 Total Charges 830,709,946
Fixed Assets 197,281,727 Contract Allowance 599,454,540
Other Assets 51,739,585 Operating Revenue 231,255,406
Total Assets 349,685,324 Operating Expenses 421,041,570
Current Liabilities 64,517,596 Operating Margin -189,786,164
Long Term Liabilities 123,110,583 Other Income 31,574,254
Total Equity 163,236,236 Other Expense 0
Total Liabilities and Equity 350,864,415 Net Profit or Loss -158,211,910

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,590 Revenue per Bed $1,454,437 Revenue per Person $2,166
Net Margin per Discharge ($16,077) Net Margin per Bed ($1,193,624) Net Margin per Person ($1,778)
Net Profit per Discharge ($13,402) Net Profit per Bed ($995,043) Net Profit per Person ($1,482)
Net Fixed Assets per Discharge $16,712 Net Fixed Assets per Bed $1,240,766 Net Fixed Assets per Bed $1,848
Long Term Debt per Discharge $10,429 Long Term Debt per Bed $774,280 Long Term Debt per Person $1,153
Persons per Discharge 0 Persons per Bed 671
Occupancy Rate 46.1 %
Length of Stay 2 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 624 Net Fixed Assets 453 Population Estimate 575
Total Revenue 628 Long Term Liabilities 431 Total Patient Discharges 502
Net Margin 3,212 Total Patient Beds 678
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 41,684,596 44,051,520 0.9463
31 Intensive Care Unit 7,791,124 12,442,914 0.6261
32 Coronary Care Unit 0 0
43 Nursery 2,586,641 3,818,571 0.6774
44 Skilled Nursing Care 0 0
50 Operating Room 13,906,618 61,317,146 0.2268
51 Recovery Room 0 0
52 Labor and Delivery Room 5,160,648 10,664,545 0.4839

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 10,367,362 13 Nursing Administration 4,782,909
02,03 Captial Related - Movable Equipment 9,398,807 14 Central Services and Supply 5,341,977
04 Employee Benefits 10,615,626 15 Pharmacy 5,474,681
05 Administrative and General 69,041,896 16 Medical Records and Medical Library 5,170,994
06 Maintenance and Repairs 719,877 17 Social Services 1,072,586
07 Operation of Plant 12,827,015 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,674,644 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,081,547 20,21,22,23 Education Programs 0
Total General Service Cost Centers 143,569,921

County Profile for Navajo - 2020