County Profile for Yavapai - 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 5 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 176,912,411 Total Charges 1,499,296,788
Fixed Assets 247,647,837 Contract Allowance 1,069,696,089
Other Assets 445,104,273 Operating Revenue 429,600,699
Total Assets 869,664,521 Operating Expenses 440,745,133
Current Liabilities 221,765,420 Operating Margin -11,144,434
Long Term Liabilities 205,624,142 Other Income 46,976,092
Total Equity 442,274,959 Other Expense 0
Total Liabilities and Equity 869,664,521 Net Profit or Loss 35,831,658

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $26,966 Revenue per Bed $1,399,351 Revenue per Person $429,600,699
Net Margin per Discharge ($700) Net Margin per Bed ($36,301) Net Margin per Person ($11,144,434)
Net Profit per Discharge $2,249 Net Profit per Bed $116,715 Net Profit per Person $35,831,658
Net Fixed Assets per Discharge $15,545 Net Fixed Assets per Bed $806,670 Net Fixed Assets per Bed $247,647,837
Long Term Debt per Discharge $12,907 Long Term Debt per Bed $669,785 Long Term Debt per Person $205,624,142
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 55.6 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 367 Net Fixed Assets 340 Population Estimate 1,151
Total Revenue 388 Long Term Liabilities 289 Total Patient Discharges 421
Net Margin 2,995 Total Patient Beds 435
Net Profit or Loss 331

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 76,042,601 149,055,172 0.5102
31 Intensive Care Unit 17,585,361 43,590,499 0.4034
32 Coronary Care Unit 0 0
43 Nursery 1,971,835 5,482,435 0.3597
44 Skilled Nursing Care 0 0
50 Operating Room 20,429,914 91,430,934 0.2234
51 Recovery Room 6,236,263 12,192,340 0.5115
52 Labor and Delivery Room 1,429,494 7,354,610 0.1944

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 11,940,974 13 Nursing Administration 3,731,330
02,03 Captial Related - Movable Equipment 19,574,102 14 Central Services and Supply 1,114,299
04 Employee Benefits 45,254,073 15 Pharmacy 5,662,346
05 Administrative and General 68,994,042 16 Medical Records and Medical Library 5,969,865
06 Maintenance and Repairs 5,111,580 17 Social Services 3,115,361
07 Operation of Plant 6,318,805 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,662,342 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 4,097,337 20,21,22,23 Education Programs 1,375,770
Total General Service Cost Centers 187,922,226

County Profile for Yavapai - 2015