County Profile for Coconino - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 4 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 4 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 0 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 153,424,288 Total Charges 1,044,981,833
Fixed Assets 149,709,178 Contract Allowance 636,183,138
Other Assets 370,091,759 Operating Revenue 408,798,695
Total Assets 673,225,225 Operating Expenses 541,904,560
Current Liabilities 44,683,247 Operating Margin -133,105,865
Long Term Liabilities 144,187,624 Other Income 39,422,508
Total Equity 484,354,354 Other Expense 1,709,048
Total Liabilities and Equity 673,225,225 Net Profit or Loss -95,392,405

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $24,495 Revenue per Bed $1,376,427 Revenue per Person $408,798,695
Net Margin per Discharge ($7,976) Net Margin per Bed ($448,168) Net Margin per Person ($133,105,865)
Net Profit per Discharge ($5,716) Net Profit per Bed ($321,187) Net Profit per Person ($95,392,405)
Net Fixed Assets per Discharge $8,971 Net Fixed Assets per Bed $504,071 Net Fixed Assets per Bed $149,709,178
Long Term Debt per Discharge $8,640 Long Term Debt per Bed $485,480 Long Term Debt per Person $144,187,624
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 57.9 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 456 Net Fixed Assets 492 Population Estimate 1,151
Total Revenue 405 Long Term Liabilities 365 Total Patient Discharges 409
Net Margin 3,250 Total Patient Beds 451
Net Profit or Loss 3,281

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 86,837,565 128,784,700 0.6743
31 Intensive Care Unit 18,852,492 54,206,528 0.3478
32 Coronary Care Unit 0 0
43 Nursery 534,500 7,060,482 0.0757
44 Skilled Nursing Care 0 0
50 Operating Room 38,823,053 82,915,991 0.4682
51 Recovery Room 5,242,144 10,972,013 0.4778
52 Labor and Delivery Room 7,752,143 11,393,470 0.6804

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 10,386,854 13 Nursing Administration 5,651,035
02,03 Captial Related - Movable Equipment 19,865,572 14 Central Services and Supply 3,493,228
04 Employee Benefits 45,605,613 15 Pharmacy 15,766,336
05 Administrative and General 91,281,790 16 Medical Records and Medical Library 9,059,094
06 Maintenance and Repairs 4,429,148 17 Social Services 5,516,476
07 Operation of Plant 9,661,997 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,017,635 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,407,925 20,21,22,23 Education Programs 0
Total General Service Cost Centers 229,142,703

County Profile for Coconino - 2015