County Profile for Yavapai - 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 4 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 216,950,529 Total Charges 1,274,014,747
Fixed Assets 241,873,970 Contract Allowance 903,015,912
Other Assets 318,298,580 Operating Revenue 370,998,835
Total Assets 777,123,079 Operating Expenses 402,143,015
Current Liabilities 175,731,017 Operating Margin -31,144,180
Long Term Liabilities 223,563,339 Other Income 49,817,415
Total Equity 377,828,723 Other Expense 11,926,486
Total Liabilities and Equity 777,123,079 Net Profit or Loss 6,746,749

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $22,453 Revenue per Bed $1,208,465 Revenue per Person $370,998,835
Net Margin per Discharge ($1,885) Net Margin per Bed ($101,447) Net Margin per Person ($31,144,180)
Net Profit per Discharge $408 Net Profit per Bed $21,976 Net Profit per Person $6,746,749
Net Fixed Assets per Discharge $14,639 Net Fixed Assets per Bed $787,863 Net Fixed Assets per Bed $241,873,970
Long Term Debt per Discharge $13,530 Long Term Debt per Bed $728,219 Long Term Debt per Person $223,563,339
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 54.2 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 369 Net Fixed Assets 333 Population Estimate 1,151
Total Revenue 399 Long Term Liabilities 270 Total Patient Discharges 422
Net Margin 3,110 Total Patient Beds 446
Net Profit or Loss 724

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 77,786,146 128,147,654 0.6070
31 Intensive Care Unit 16,492,527 40,456,363 0.4077
32 Coronary Care Unit 0 0
43 Nursery 1,823,084 5,819,196 0.3133
44 Skilled Nursing Care 0 0
50 Operating Room 18,641,008 79,025,820 0.2359
51 Recovery Room 6,464,315 11,720,560 0.5515
52 Labor and Delivery Room 2,451,158 5,792,947 0.4231

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 11,618,647 13 Nursing Administration 3,524,340
02,03 Captial Related - Movable Equipment 21,659,690 14 Central Services and Supply 1,153,067
04 Employee Benefits 39,989,724 15 Pharmacy 5,366,806
05 Administrative and General 64,417,021 16 Medical Records and Medical Library 5,693,408
06 Maintenance and Repairs 4,932,472 17 Social Services 2,938,690
07 Operation of Plant 6,668,304 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,451,536 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,954,572 20,21,22,23 Education Programs 178,170
Total General Service Cost Centers 177,546,447

County Profile for Yavapai - 2013