County Profile for Navajo - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 5 Total Births 0
Total Cost Reports Submitted 1 Total Deaths 0
Total Cost Reports Settled 3 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 87,764,281 Total Charges 418,724,073
Fixed Assets 109,023,562 Contract Allowance 268,111,787
Other Assets 22,361,319 Operating Revenue 150,612,286
Total Assets 219,149,162 Operating Expenses 178,890,622
Current Liabilities 26,042,374 Operating Margin -28,278,336
Long Term Liabilities 69,370,413 Other Income 4,509,271
Total Equity 123,736,375 Other Expense 5,382,875
Total Liabilities and Equity 219,149,162 Net Profit or Loss -29,151,940

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $25,471 Revenue per Bed $1,204,898 Revenue per Person $150,612,286
Net Margin per Discharge ($4,782) Net Margin per Bed ($226,227) Net Margin per Person ($28,278,336)
Net Profit per Discharge ($4,930) Net Profit per Bed ($233,216) Net Profit per Person ($29,151,940)
Net Fixed Assets per Discharge $18,438 Net Fixed Assets per Bed $872,188 Net Fixed Assets per Bed $109,023,562
Long Term Debt per Discharge $11,732 Long Term Debt per Bed $554,963 Long Term Debt per Person $69,370,413
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 37.5 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 704 Net Fixed Assets 560 Population Estimate 1,151
Total Revenue 697 Long Term Liabilities 553 Total Patient Discharges 782
Net Margin 3,143 Total Patient Beds 804
Net Profit or Loss 3,252

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 26,354,011 26,002,222 1.0135
31 Intensive Care Unit 4,192,527 5,283,595 0.7935
32 Coronary Care Unit 0 0
43 Nursery 1,031,319 2,850,824 0.3618
44 Skilled Nursing Care 0 0
50 Operating Room 13,109,615 32,333,548 0.4054
51 Recovery Room 0 0
52 Labor and Delivery Room 4,328,757 6,316,169 0.6853

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,664,439 13 Nursing Administration 3,530,312
02,03 Captial Related - Movable Equipment 6,523,894 14 Central Services and Supply 1,096,430
04 Employee Benefits 12,823,447 15 Pharmacy 2,862,108
05 Administrative and General 21,927,467 16 Medical Records and Medical Library 2,945,174
06 Maintenance and Repairs 675,278 17 Social Services 738,073
07 Operation of Plant 5,958,103 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 2,784,113 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,000,787 20,21,22,23 Education Programs 0
Total General Service Cost Centers 68,529,625

County Profile for Navajo - 2012