County Profile for Navajo - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 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 103,033,999 Total Charges 655,193,171
Fixed Assets 111,935,614 Contract Allowance 459,001,080
Other Assets 1,681,867 Operating Revenue 196,192,091
Total Assets 216,651,480 Operating Expenses 298,896,371
Current Liabilities 25,841,638 Operating Margin -102,704,280
Long Term Liabilities 52,183,875 Other Income 7,176,064
Total Equity 138,625,967 Other Expense 1,660,314
Total Liabilities and Equity 216,651,480 Net Profit or Loss -97,188,530

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $25,539 Revenue per Bed $1,189,043 Revenue per Person $196,192,091
Net Margin per Discharge ($13,369) Net Margin per Bed ($622,450) Net Margin per Person ($102,704,280)
Net Profit per Discharge ($12,651) Net Profit per Bed ($589,021) Net Profit per Person ($97,188,530)
Net Fixed Assets per Discharge $14,571 Net Fixed Assets per Bed $678,398 Net Fixed Assets per Bed $111,935,614
Long Term Debt per Discharge $6,793 Long Term Debt per Bed $316,266 Long Term Debt per Person $52,183,875
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 42.8 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 634 Net Fixed Assets 595 Population Estimate 1,151
Total Revenue 647 Long Term Liabilities 636 Total Patient Discharges 661
Net Margin 3,219 Total Patient Beds 670
Net Profit or Loss 3,273

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 41,329,406 34,224,954 1.2076
31 Intensive Care Unit 5,839,348 5,812,028 1.0047
32 Coronary Care Unit 0 0
43 Nursery 1,482,921 3,635,866 0.4079
44 Skilled Nursing Care 0 0
50 Operating Room 18,257,145 74,086,050 0.2464
51 Recovery Room 0 0
52 Labor and Delivery Room 4,539,716 8,501,530 0.5340

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,815,133 13 Nursing Administration 6,794,946
02,03 Captial Related - Movable Equipment 10,364,544 14 Central Services and Supply 3,134,450
04 Employee Benefits 18,426,885 15 Pharmacy 4,310,205
05 Administrative and General 41,017,829 16 Medical Records and Medical Library 5,249,454
06 Maintenance and Repairs 767,775 17 Social Services 1,281,171
07 Operation of Plant 9,841,675 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 4,503,933 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,794,010 20,21,22,23 Education Programs 0
Total General Service Cost Centers 115,302,010

County Profile for Navajo - 2016