County Profile for Arapahoe - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 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 304,677,240 Total Charges 6,065,279,531
Fixed Assets 595,877,375 Contract Allowance 4,654,864,276
Other Assets 390,447,066 Operating Revenue 1,410,415,255
Total Assets 1,291,001,681 Operating Expenses 1,073,858,310
Current Liabilities 105,360,588 Operating Margin 336,556,945
Long Term Liabilities -2,106,805,394 Other Income 25,299,004
Total Equity 3,292,446,487 Other Expense 416,961
Total Liabilities and Equity 1,291,001,681 Net Profit or Loss 361,438,988

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $24,677 Revenue per Bed $1,613,747 Revenue per Person $1,410,415,255
Net Margin per Discharge $5,888 Net Margin per Bed $385,077 Net Margin per Person $336,556,945
Net Profit per Discharge $6,324 Net Profit per Bed $413,546 Net Profit per Person $361,438,988
Net Fixed Assets per Discharge $10,425 Net Fixed Assets per Bed $681,782 Net Fixed Assets per Bed $595,877,375
Long Term Debt per Discharge ($36,861) Long Term Debt per Bed ($2,410,532) Long Term Debt per Person ($2,106,805,394)
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 72.6 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 89 Net Fixed Assets 148 Population Estimate 1,151
Total Revenue 123 Long Term Liabilities 3,320 Total Patient Discharges 144
Net Margin 5 Total Patient Beds 187
Net Profit or Loss 19

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 217,315,829 437,933,775 0.4962
31 Intensive Care Unit 62,840,766 228,668,280 0.2748
32 Coronary Care Unit 0 0
43 Nursery 5,908,621 12,325,887 0.4794
44 Skilled Nursing Care 0 0
50 Operating Room 97,905,935 727,067,175 0.1347
51 Recovery Room 10,754,812 76,737,472 0.1402
52 Labor and Delivery Room 24,474,601 78,236,845 0.3128

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 46,654,509 13 Nursing Administration 8,521,957
02,03 Captial Related - Movable Equipment 54,603,493 14 Central Services and Supply 2,178,006
04 Employee Benefits 72,678,799 15 Pharmacy 3,415,556
05 Administrative and General 161,179,218 16 Medical Records and Medical Library 10,075,054
06 Maintenance and Repairs 2,741,214 17 Social Services 1,350,110
07 Operation of Plant 31,384,790 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 14,422,500 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 13,357,624 20,21,22,23 Education Programs 6,834,298
Total General Service Cost Centers 429,397,128

County Profile for Arapahoe - 2012