County Profile for Yavapai - 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 2 Net Population Natural Change 0
Total Cost Reports Reopened 2 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 212,414,383 Total Charges 1,255,511,307
Fixed Assets 257,838,319 Contract Allowance 855,443,910
Other Assets 284,277,579 Operating Revenue 400,067,397
Total Assets 754,530,281 Operating Expenses 407,988,694
Current Liabilities 160,430,943 Operating Margin -7,921,297
Long Term Liabilities 240,123,403 Other Income 15,928,377
Total Equity 353,975,935 Other Expense 383,362
Total Liabilities and Equity 754,530,281 Net Profit or Loss 7,623,718

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $23,816 Revenue per Bed $1,238,599 Revenue per Person $400,067,397
Net Margin per Discharge ($472) Net Margin per Bed ($24,524) Net Margin per Person ($7,921,297)
Net Profit per Discharge $454 Net Profit per Bed $23,603 Net Profit per Person $7,623,718
Net Fixed Assets per Discharge $15,349 Net Fixed Assets per Bed $798,261 Net Fixed Assets per Bed $257,838,319
Long Term Debt per Discharge $14,295 Long Term Debt per Bed $743,416 Long Term Debt per Person $240,123,403
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 55.2 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 363 Net Fixed Assets 301 Population Estimate 1,151
Total Revenue 378 Long Term Liabilities 255 Total Patient Discharges 419
Net Margin 2,947 Total Patient Beds 422
Net Profit or Loss 679

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 76,872,602 113,713,191 0.6760
31 Intensive Care Unit 16,213,082 43,375,137 0.3738
32 Coronary Care Unit 0 0
43 Nursery 1,548,927 4,847,190 0.3196
44 Skilled Nursing Care 0 0
50 Operating Room 18,833,134 90,327,876 0.2085
51 Recovery Room 6,685,611 11,076,326 0.6036
52 Labor and Delivery Room 2,438,242 6,184,965 0.3942

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 14,335,336 13 Nursing Administration 4,192,890
02,03 Captial Related - Movable Equipment 21,612,877 14 Central Services and Supply 771,463
04 Employee Benefits 49,351,631 15 Pharmacy -1,829,686
05 Administrative and General 72,985,999 16 Medical Records and Medical Library 7,081,656
06 Maintenance and Repairs 4,375,535 17 Social Services 3,374,039
07 Operation of Plant 6,362,920 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,353,491 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,813,897 20,21,22,23 Education Programs 104,515
Total General Service Cost Centers 191,886,563

County Profile for Yavapai - 2012