County Profile for Coconino - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 4 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 118,535,586 Total Charges 1,153,192,155
Fixed Assets 154,819,385 Contract Allowance 713,539,416
Other Assets 482,200,676 Operating Revenue 439,652,739
Total Assets 755,555,647 Operating Expenses 586,497,579
Current Liabilities 50,821,102 Operating Margin -146,844,840
Long Term Liabilities 189,123,278 Other Income 48,105,411
Total Equity 515,611,267 Other Expense 44,038
Total Liabilities and Equity 755,555,647 Net Profit or Loss -98,783,467

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $28,813 Revenue per Bed $1,480,312 Revenue per Person $439,652,739
Net Margin per Discharge ($9,623) Net Margin per Bed ($494,427) Net Margin per Person ($146,844,840)
Net Profit per Discharge ($6,474) Net Profit per Bed ($332,604) Net Profit per Person ($98,783,467)
Net Fixed Assets per Discharge $10,146 Net Fixed Assets per Bed $521,277 Net Fixed Assets per Bed $154,819,385
Long Term Debt per Discharge $12,394 Long Term Debt per Bed $636,779 Long Term Debt per Person $189,123,278
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 56.9 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 467 Net Fixed Assets 507 Population Estimate 1,151
Total Revenue 403 Long Term Liabilities 315 Total Patient Discharges 436
Net Margin 3,239 Total Patient Beds 454
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 82,341,625 117,743,159 0.6993
31 Intensive Care Unit 18,635,036 49,149,563 0.3791
32 Coronary Care Unit 0 0
43 Nursery 590,610 8,354,251 0.0707
44 Skilled Nursing Care 0 0
50 Operating Room 48,577,928 95,075,727 0.5109
51 Recovery Room 6,147,460 12,846,371 0.4785
52 Labor and Delivery Room 7,840,983 11,171,786 0.7019

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 9,695,915 13 Nursing Administration 6,153,711
02,03 Captial Related - Movable Equipment 20,427,348 14 Central Services and Supply 5,668,723
04 Employee Benefits 45,061,773 15 Pharmacy 17,337,100
05 Administrative and General 96,283,356 16 Medical Records and Medical Library 5,025,687
06 Maintenance and Repairs 5,209,209 17 Social Services 5,467,448
07 Operation of Plant 9,974,788 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,232,376 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,418,986 20,21,22,23 Education Programs 0
Total General Service Cost Centers 234,956,420

County Profile for Coconino - 2017