County Profile for Yavapai - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 5 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 3 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 150,420,445 Total Charges 1,374,821,383
Fixed Assets 245,300,171 Contract Allowance 987,627,679
Other Assets 413,381,206 Operating Revenue 387,193,704
Total Assets 809,101,822 Operating Expenses 416,589,381
Current Liabilities 233,278,890 Operating Margin -29,395,677
Long Term Liabilities 192,014,262 Other Income 64,125,993
Total Equity 383,808,670 Other Expense 0
Total Liabilities and Equity 809,101,822 Net Profit or Loss 34,730,316

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $23,495 Revenue per Bed $1,261,217 Revenue per Person $387,193,704
Net Margin per Discharge ($1,784) Net Margin per Bed ($95,751) Net Margin per Person ($29,395,677)
Net Profit per Discharge $2,107 Net Profit per Bed $113,128 Net Profit per Person $34,730,316
Net Fixed Assets per Discharge $14,885 Net Fixed Assets per Bed $799,023 Net Fixed Assets per Bed $245,300,171
Long Term Debt per Discharge $11,651 Long Term Debt per Bed $625,454 Long Term Debt per Person $192,014,262
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 54.4 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 369 Net Fixed Assets 338 Population Estimate 1,151
Total Revenue 402 Long Term Liabilities 294 Total Patient Discharges 412
Net Margin 3,122 Total Patient Beds 438
Net Profit or Loss 330

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 74,118,928 143,284,657 0.5173
31 Intensive Care Unit 15,690,498 40,535,689 0.3871
32 Coronary Care Unit 0 0
43 Nursery 1,917,508 6,794,118 0.2822
44 Skilled Nursing Care 0 0
50 Operating Room 17,695,003 84,349,446 0.2098
51 Recovery Room 6,250,611 11,241,946 0.5560
52 Labor and Delivery Room 2,024,463 4,145,288 0.4884

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 11,698,787 13 Nursing Administration 3,483,140
02,03 Captial Related - Movable Equipment 18,893,645 14 Central Services and Supply 913,369
04 Employee Benefits 38,628,751 15 Pharmacy 5,622,209
05 Administrative and General 67,638,871 16 Medical Records and Medical Library 5,281,296
06 Maintenance and Repairs 4,754,543 17 Social Services 2,919,157
07 Operation of Plant 6,741,065 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,355,893 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,756,852 20,21,22,23 Education Programs 1,202,721
Total General Service Cost Centers 176,890,299

County Profile for Yavapai - 2014