County Profile for Beltrami - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 3 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 0 Total International Migration 0
Total Cost Reports Ammended 1 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 38,207,872 Total Charges 368,904,085
Fixed Assets 89,288,481 Contract Allowance 183,410,346
Other Assets 16,173,770 Operating Revenue 185,493,739
Total Assets 143,670,123 Operating Expenses 215,308,413
Current Liabilities 15,346,095 Operating Margin -29,814,674
Long Term Liabilities 64,818,835 Other Income 3,688,736
Total Equity 63,505,193 Other Expense 4,969,223
Total Liabilities and Equity 143,670,123 Net Profit or Loss -31,095,161

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $32,004 Revenue per Bed $1,585,417 Revenue per Person $185,493,739
Net Margin per Discharge ($5,144) Net Margin per Bed ($254,826) Net Margin per Person ($29,814,674)
Net Profit per Discharge ($5,365) Net Profit per Bed ($265,771) Net Profit per Person ($31,095,161)
Net Fixed Assets per Discharge $15,405 Net Fixed Assets per Bed $763,149 Net Fixed Assets per Bed $89,288,481
Long Term Debt per Discharge $11,183 Long Term Debt per Bed $554,007 Long Term Debt per Person $64,818,835
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 48.4 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 760 Net Fixed Assets 663 Population Estimate 1,151
Total Revenue 621 Long Term Liabilities 552 Total Patient Discharges 777
Net Margin 3,103 Total Patient Beds 847
Net Profit or Loss 3,246

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 23,473,849 24,661,875 0.9518
31 Intensive Care Unit 3,442,068 7,720,616 0.4458
32 Coronary Care Unit 0 0
43 Nursery 1,370,541 2,126,856 0.6444
44 Skilled Nursing Care 5,896,450 6,617,747 0.8910
50 Operating Room 16,201,267 31,379,676 0.5163
51 Recovery Room 0 0
52 Labor and Delivery Room 1,187,234 3,035,960 0.3911

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 5,427,995 13 Nursing Administration 1,880,564
02,03 Captial Related - Movable Equipment 4,855,887 14 Central Services and Supply 1,665,670
04 Employee Benefits 4,615,840 15 Pharmacy 152,634
05 Administrative and General 30,251,198 16 Medical Records and Medical Library 2,551,588
06 Maintenance and Repairs 2,398,773 17 Social Services 238,243
07 Operation of Plant 3,498,383 18 Other General Service Expense 685,977
08,09 Laundry, Linen and Housekeeping 2,508,105 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,992,503 20,21,22,23 Education Programs 0
Total General Service Cost Centers 62,723,360

County Profile for Beltrami - 2013