County Profile for Coconino - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 4 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 4 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 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 132,264,411 Total Charges 1,130,219,485
Fixed Assets 149,352,178 Contract Allowance 695,787,196
Other Assets 406,627,910 Operating Revenue 434,432,289
Total Assets 688,244,499 Operating Expenses 567,923,702
Current Liabilities 49,110,450 Operating Margin -133,491,413
Long Term Liabilities 167,445,457 Other Income 29,691,144
Total Equity 471,688,592 Other Expense 564,479
Total Liabilities and Equity 688,244,499 Net Profit or Loss -104,364,748

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $27,724 Revenue per Bed $1,462,735 Revenue per Person $434,432,289
Net Margin per Discharge ($8,519) Net Margin per Bed ($449,466) Net Margin per Person ($133,491,413)
Net Profit per Discharge ($6,660) Net Profit per Bed ($351,396) Net Profit per Person ($104,364,748)
Net Fixed Assets per Discharge $9,531 Net Fixed Assets per Bed $502,869 Net Fixed Assets per Bed $149,352,178
Long Term Debt per Discharge $10,686 Long Term Debt per Bed $563,789 Long Term Debt per Person $167,445,457
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 58.2 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 457 Net Fixed Assets 507 Population Estimate 1,151
Total Revenue 400 Long Term Liabilities 330 Total Patient Discharges 425
Net Margin 3,236 Total Patient Beds 446
Net Profit or Loss 3,276

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 84,521,203 128,332,979 0.6586
31 Intensive Care Unit 18,424,431 49,642,706 0.3711
32 Coronary Care Unit 0 0
43 Nursery 512,054 7,874,435 0.0650
44 Skilled Nursing Care 0 0
50 Operating Room 47,434,522 90,706,404 0.5229
51 Recovery Room 5,750,130 12,078,459 0.4761
52 Labor and Delivery Room 8,174,891 10,602,011 0.7711

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 11,859,476 13 Nursing Administration 5,735,911
02,03 Captial Related - Movable Equipment 20,475,722 14 Central Services and Supply 4,072,751
04 Employee Benefits 53,068,874 15 Pharmacy 18,227,158
05 Administrative and General 85,646,843 16 Medical Records and Medical Library 8,291,542
06 Maintenance and Repairs 4,714,346 17 Social Services 5,588,917
07 Operation of Plant 10,392,963 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 4,973,755 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,532,901 20,21,22,23 Education Programs 0
Total General Service Cost Centers 236,581,159

County Profile for Coconino - 2016