+507,qadi,5'~
Enter budgeted total gross patient revenues from the B-5:
Enter budgeted total operating expenses from the B-5: $ 903,248,000
6,488
249,768
Inpatient:
Outpatient:
/r
*Note: Utilization must match the total (acute and DPU) discharges and visits on Form B-1.
Volume threshold equals 5% of nongovernmental
utilization. To calculate contract utilization combine total inpatient
and outpatient utilization on a one-to-one basis and compare to threshold.
> Contracts
with volumes
threshold above;
W
> Third-party
W Non-HMO
or Risk Contracts.
Inoatient %
P PP%
P OP%
2.00%
3 00%
1.00%
-.
P OP%
8 HealthSmart
9 Stratose
10 Prime
11 Health. Plan Payors Organization,
12 United HealthCare
1 Mountain
4 MultiPlan
5 CIGNA
6 ThreeRivers
Ltd.
1.00%
2.00%
2.00%
2 00%
3 00%
1.00%
Outoatient
15.00%
15.00%
2 00%
3 00%
PP%
P PP%
1 PP%
1
2.00%
2 00%
2.00%
3.00%
1 00%
13
14
15
16
17
18
4AI
> Columns
will
Inaatient
. :IIS.- -
ma
I
IS
lnk11s 5 K=.
~
....*I
I
~ns
4411411
i'lian
!0 Snl
Irm:
Outaatient
lf
'Il 4 III
~ 4II!!
arm~i i~
Ijl
s'
r
ssn
"-
II!'lI!s
11
s 44!10I
S !'
e 4I
'
t!
'I
In
II
:-
10!i,'r
19
I'II+/Iso
20
~I
01'~
List discounts in lower section that are: (1) new or not currently approved contracts; (2) non-third party (e.g. admin. adj.); (3)
contracts with utilization > calculated volume threshold above*; (4) HMO or risk contracts'or, (5) top section of template
determined that it must be separated.
1 Aetna
3 Carelink
4 The Health
5
6
7
8
'
10
Plan
2.00%
6 PP%
2.00%
2 00%
2.00%
6 PP%
2.00%
2.00%
Must
Must
Must
Must
Must
Must
Must
Must
Must
Must
Separate
Separate
Separate
Separate
Separate
Separate
Separate
Separate
Separate
Separate
Must
Must
Must
Must
Must
Must
Must
Must
Must
Must
Separate
Separate
Separate
Separate
Separate
Separate
Separate
Separate
Separate
Separate
5M-DC
Date of Contract
Date Contract Expires
Budgeted Inpatient Discharges
Budgeted Gross Inpatient Revenue
Inpatient Discount Percent
Budgeted Amount of Inpatient Discount
Budgeted Net Inpatient Revenue
Budgeted Inpatient Cost
Budgeted Inpatient Charge per Discharge
Budgeted Inpatient Cost per Discharge
3
4
5
6
7
8
9
10
11
12 Budgeted Cost to Charge Ratio
13 Budgeted Outpatient
23
24
INSBCBS Td8PPO
5,466
$ 199,182,310
1,291
$47,042,655
$9,684,996
$ 189,497,314
$ 71,733,815
$45,631,376
$ 16,942,012
'122,926,695
30,838
$33,167,098
$ 1,411,280
$ 10,333,851
$ 194,668,'056
$74,909,858
12 31 15
11 1 14
Aetna
Carelink
10/26/2007
12/31/2015 AUTO
3,589
$ 130,773,079
$995,013
$32,172,085
$ 12,119,607
478
$ 17,426,667
36.01%
36.01%
137,191
$ 147,553,536
6%
$8,853,212
$ 138,700,324
$53,917,618
$ 1,075.53
$393.01
19,579
$21,057,761
2%
$421,155
509
$547,446
2%
$ 10,S4S
$536,497
$200,043
$ 1,075.53
$393.01
$7,694,728
$ 1,075.53
$393.01
36.01%
36.01%
71.S0%
71.90'/o
No
~es
No
~es
No
~ebs
No
17
$627,000
2%
$ 12,540
*
$614,460
$225,809
$36,437.04
$ 13,122
36 01%
'20,636,606
71.90'/o
Circle
AUTO
$47,096,812
$36,437.04
$ 13,122
36.01'/0
36.01o/o
12/30/2008
2/1/2008
$348,533
$ 17,078,133
$6,276,066
$36,437.04
$ 13,122
$7,846,385
36.01%
22
Combined Contracts
190,605
$205,001,906
Visits
14
15
16
17
18
21
Total
No
~Yes
No
Yes'o
~Yes
No
Will
25
Circle
Yes
CNN,
Yes
Yes
~o
Yes
~N
5/1/2000
11/2/2001
Yes
/Nod
NOTE: This page should include only the total, combined and 3 (three) separate contract columns.
modifications will be returned.
~No
11/2/2007
HCA
Dona
'IK
Yes
( No
in its
Yes
CNob
Yes
ANo
. 3M-DC
1/1/2011
AUTO
91
$3,312,909
2%
$66,258
$3,246,651
$ 1,193,116
$36,437.04
$ 13,122.49
36 01%
2,488
$2,676,065
2%
$ 53,521
$2,622,544
$977,862
$ 1,075.53
$393.01
21
23
Outpatient
Budgeted
Budgeted
Budgeted
Budgeted
Budgeted
11 1 14
15
16
17
18
19
20
123115
Discount Percent
Amount of Outpatient
Discount
Revenue
Outpatient Cost
Outpatient Charge Per Visit
Net Outpatient
36.01%
71 90%
No
Yes
No
Yes
No
Yes
No
Yes
No
No
Yes
No
Yes
No
Yes
No
Yes
No
Yes
No
Yes
No
Yes
No
Yes
No
Yes
No
Yes
No
Yes
No
Yes
No
25
26
Yes
Will
Circle
Yes
No
11/23/2010
Circle
Yes
NOTE: Put no more than 5 (five) contracts on this page. Use this form
o
in its
will
be returned.