County Profile for Coconino - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2021 142,780
Total Cost Reports Filed in 2021 5 Total Births 1,284
Total Cost Reports Submitted 3 Total Deaths 1,190
Total Cost Reports Settled 2 Net Population Natural Change 94
Total Cost Reports Reopened 0 Total International Migration 99
Total Cost Reports Ammended 0 Total Domestic Migration -2,500
Total Cost Reports Audited 0 Total Residual -93
Net Population Change -2,400

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 165,749,216 Total Charges 1,414,016,148
Fixed Assets 199,009,444 Contract Allowance 903,916,635
Other Assets 703,138,283 Operating Revenue 510,099,513
Total Assets 1,067,896,943 Operating Expenses 667,304,071
Current Liabilities 229,354,415 Operating Margin -157,204,558
Long Term Liabilities 151,722,065 Other Income 129,005,237
Total Equity 686,820,463 Other Expense 802,485
Total Liabilities and Equity 1,067,896,943 Net Profit or Loss -29,001,806

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $37,068 Revenue per Bed $1,509,170 Revenue per Person $3,573
Net Margin per Discharge ($11,424) Net Margin per Bed ($465,102) Net Margin per Person ($1,101)
Net Profit per Discharge ($2,108) Net Profit per Bed ($85,804) Net Profit per Person ($203)
Net Fixed Assets per Discharge $14,462 Net Fixed Assets per Bed $588,785 Net Fixed Assets per Bed $1,394
Long Term Debt per Discharge $11,026 Long Term Debt per Bed $448,882 Long Term Debt per Person $1,063
Persons per Discharge 0 Persons per Bed 422
Occupancy Rate 51.7 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 484 Net Fixed Assets 453 Population Estimate 469
Total Revenue 403 Long Term Liabilities 374 Total Patient Discharges 448
Net Margin 3,219 Total Patient Beds 410
Net Profit or Loss 3,232

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 106,269,111 137,348,791 0.7737
31 Intensive Care Unit 26,245,385 72,444,918 0.3623
32 Coronary Care Unit 0 0
43 Nursery 1,062,009 9,197,608 0.1155
44 Skilled Nursing Care 0 0
50 Operating Room 47,410,430 100,697,114 0.4708
51 Recovery Room 8,309,541 15,753,645 0.5275
52 Labor and Delivery Room 11,294,269 12,782,716 0.8836

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 15,048,527 13 Nursing Administration 5,046,459
02,03 Captial Related - Movable Equipment 17,383,561 14 Central Services and Supply 4,524,241
04 Employee Benefits 42,944,282 15 Pharmacy 29,125,574
05 Administrative and General 122,947,803 16 Medical Records and Medical Library 7,420,311
06 Maintenance and Repairs 7,219,491 17 Social Services 4,915,392
07 Operation of Plant 13,062,520 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 7,253,328 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 5,112,880 20,21,22,23 Education Programs 0
Total General Service Cost Centers 282,004,369

County Profile for Coconino - 2021