County Profile for Coconino - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 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 122,671,835 Total Charges 1,282,121,011
Fixed Assets 183,489,527 Contract Allowance 798,513,212
Other Assets 534,299,989 Operating Revenue 483,607,799
Total Assets 840,461,351 Operating Expenses 604,234,129
Current Liabilities 81,488,573 Operating Margin -120,626,330
Long Term Liabilities 200,767,915 Other Income 36,922,826
Total Equity 558,204,863 Other Expense 23,011
Total Liabilities and Equity 840,461,351 Net Profit or Loss -83,726,515

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $29,943 Revenue per Bed $1,435,038 Revenue per Person $483,607,799
Net Margin per Discharge ($7,469) Net Margin per Bed ($357,942) Net Margin per Person ($120,626,330)
Net Profit per Discharge ($5,184) Net Profit per Bed ($248,447) Net Profit per Person ($83,726,515)
Net Fixed Assets per Discharge $11,361 Net Fixed Assets per Bed $544,479 Net Fixed Assets per Bed $183,489,527
Long Term Debt per Discharge $12,431 Long Term Debt per Bed $595,750 Long Term Debt per Person $200,767,915
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 55.6 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 462 Net Fixed Assets 462 Population Estimate 1,151
Total Revenue 385 Long Term Liabilities 291 Total Patient Discharges 419
Net Margin 3,217 Total Patient Beds 407
Net Profit or Loss 3,265

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 87,464,198 120,076,840 0.7284
31 Intensive Care Unit 19,450,011 58,697,460 0.3314
32 Coronary Care Unit 0 0
43 Nursery 817,298 8,587,815 0.0952
44 Skilled Nursing Care 0 0
50 Operating Room 52,827,573 98,914,391 0.5341
51 Recovery Room 6,788,814 13,015,182 0.5216
52 Labor and Delivery Room 7,968,979 10,824,283 0.7362

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 10,133,172 13 Nursing Administration 5,338,209
02,03 Captial Related - Movable Equipment 20,631,281 14 Central Services and Supply 3,723,020
04 Employee Benefits 40,697,284 15 Pharmacy 17,876,088
05 Administrative and General 95,449,797 16 Medical Records and Medical Library 8,981,681
06 Maintenance and Repairs 7,277,668 17 Social Services 5,885,862
07 Operation of Plant 7,978,031 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 5,177,529 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,916,310 20,21,22,23 Education Programs 0
Total General Service Cost Centers 232,065,932

County Profile for Coconino - 2018