County Profile for Navajo - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 90,526,197 Total Charges 598,563,205
Fixed Assets 122,279,383 Contract Allowance 411,588,488
Other Assets 6,962,633 Operating Revenue 186,974,717
Total Assets 219,768,213 Operating Expenses 281,755,146
Current Liabilities 28,342,394 Operating Margin -94,780,429
Long Term Liabilities 52,968,995 Other Income 4,570,311
Total Equity 138,456,824 Other Expense 1,926,453
Total Liabilities and Equity 219,768,213 Net Profit or Loss -92,136,571

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $26,016 Revenue per Bed $1,133,180 Revenue per Person $186,974,717
Net Margin per Discharge ($13,188) Net Margin per Bed ($574,427) Net Margin per Person ($94,780,429)
Net Profit per Discharge ($12,820) Net Profit per Bed ($558,403) Net Profit per Person ($92,136,571)
Net Fixed Assets per Discharge $17,014 Net Fixed Assets per Bed $741,087 Net Fixed Assets per Bed $122,279,383
Long Term Debt per Discharge $7,370 Long Term Debt per Bed $321,024 Long Term Debt per Person $52,968,995
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 39.8 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 640 Net Fixed Assets 556 Population Estimate 1,151
Total Revenue 650 Long Term Liabilities 615 Total Patient Discharges 682
Net Margin 3,225 Total Patient Beds 671
Net Profit or Loss 3,279

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 41,036,328 34,044,231 1.2054
31 Intensive Care Unit 5,101,968 4,522,061 1.1282
32 Coronary Care Unit 0 0
43 Nursery 1,458,039 3,451,766 0.4224
44 Skilled Nursing Care 0 0
50 Operating Room 17,536,595 73,915,253 0.2373
51 Recovery Room 0 0
52 Labor and Delivery Room 4,784,821 6,716,352 0.7124

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 7,899,469 13 Nursing Administration 5,876,810
02,03 Captial Related - Movable Equipment 9,138,901 14 Central Services and Supply 2,840,425
04 Employee Benefits 24,127,453 15 Pharmacy 4,017,315
05 Administrative and General 38,065,709 16 Medical Records and Medical Library 5,265,164
06 Maintenance and Repairs 681,357 17 Social Services 1,310,490
07 Operation of Plant 9,710,236 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 4,154,847 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,846,861 20,21,22,23 Education Programs 0
Total General Service Cost Centers 115,935,037

County Profile for Navajo - 2015