County Profile for Arapahoe - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 5 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 2 Net Population Natural Change 0
Total Cost Reports Reopened 3 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 329,476,678 Total Charges 6,413,103,238
Fixed Assets 510,815,604 Contract Allowance 5,177,811,956
Other Assets 907,924,368 Operating Revenue 1,235,291,282
Total Assets 1,748,216,650 Operating Expenses 899,366,263
Current Liabilities 106,142,212 Operating Margin 335,925,019
Long Term Liabilities -2,562,816,562 Other Income 22,858,590
Total Equity 4,204,891,000 Other Expense 2,055,533
Total Liabilities and Equity 1,748,216,650 Net Profit or Loss 356,728,076

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $27,574 Revenue per Bed $1,569,620 Revenue per Person $1,235,291,282
Net Margin per Discharge $7,498 Net Margin per Bed $426,842 Net Margin per Person $335,925,019
Net Profit per Discharge $7,963 Net Profit per Bed $453,276 Net Profit per Person $356,728,076
Net Fixed Assets per Discharge $11,402 Net Fixed Assets per Bed $649,067 Net Fixed Assets per Bed $510,815,604
Long Term Debt per Discharge ($57,207) Long Term Debt per Bed ($3,256,438) Long Term Debt per Person ($2,562,816,562)
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 68.9 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 110 Net Fixed Assets 187 Population Estimate 1,151
Total Revenue 157 Long Term Liabilities 3,320 Total Patient Discharges 178
Net Margin 10 Total Patient Beds 201
Net Profit or Loss 26

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 204,493,030 516,484,535 0.3959
31 Intensive Care Unit 52,923,700 241,728,368 0.2189
32 Coronary Care Unit 0 0
43 Nursery 5,055,158 16,206,790 0.3119
44 Skilled Nursing Care 0 0
50 Operating Room 61,653,927 561,421,529 0.1098
51 Recovery Room 13,985,573 89,683,294 0.1559
52 Labor and Delivery Room 17,227,657 59,832,582 0.2879

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 44,508,898 13 Nursing Administration 8,698,992
02,03 Captial Related - Movable Equipment 33,110,738 14 Central Services and Supply 1,811,804
04 Employee Benefits 77,958,712 15 Pharmacy 4,581,924
05 Administrative and General 139,046,162 16 Medical Records and Medical Library 7,886,552
06 Maintenance and Repairs 3,443,134 17 Social Services 1,683,373
07 Operation of Plant 27,158,818 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 12,284,086 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 12,034,794 20,21,22,23 Education Programs 6,225,523
Total General Service Cost Centers 380,433,510

County Profile for Arapahoe - 2015