County Profile for Beltrami - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 3 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 3 Net Population Natural Change 0
Total Cost Reports Reopened 0 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 48,877,557 Total Charges 450,571,028
Fixed Assets 74,940,548 Contract Allowance 235,072,033
Other Assets 14,342,500 Operating Revenue 215,498,995
Total Assets 138,160,605 Operating Expenses 243,200,965
Current Liabilities 20,691,320 Operating Margin -27,701,970
Long Term Liabilities 51,174,761 Other Income 9,041,980
Total Equity 66,294,524 Other Expense 8,149,976
Total Liabilities and Equity 138,160,605 Net Profit or Loss -26,809,966

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $32,766 Revenue per Bed $1,810,916 Revenue per Person $215,498,995
Net Margin per Discharge ($4,212) Net Margin per Bed ($232,790) Net Margin per Person ($27,701,970)
Net Profit per Discharge ($4,076) Net Profit per Bed ($225,294) Net Profit per Person ($26,809,966)
Net Fixed Assets per Discharge $11,394 Net Fixed Assets per Bed $629,753 Net Fixed Assets per Bed $74,940,548
Long Term Debt per Discharge $7,781 Long Term Debt per Bed $430,040 Long Term Debt per Person $51,174,761
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 52.4 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 748 Net Fixed Assets 744 Population Estimate 1,151
Total Revenue 604 Long Term Liabilities 625 Total Patient Discharges 723
Net Margin 3,134 Total Patient Beds 823
Net Profit or Loss 3,226

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 34,617,392 28,700,207 1.2062
31 Intensive Care Unit 3,663,394 7,418,912 0.4938
32 Coronary Care Unit 0 0
43 Nursery 1,903,592 3,452,061 0.5514
44 Skilled Nursing Care 6,278,071 7,495,549 0.8376
50 Operating Room 12,975,221 39,621,426 0.3275
51 Recovery Room 0 0
52 Labor and Delivery Room 1,442,792 2,158,852 0.6683

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 5,867,175 13 Nursing Administration 1,595,493
02,03 Captial Related - Movable Equipment 4,204,487 14 Central Services and Supply 2,424,549
04 Employee Benefits 5,363,763 15 Pharmacy 179,832
05 Administrative and General 38,496,942 16 Medical Records and Medical Library 3,408,465
06 Maintenance and Repairs 3,909,177 17 Social Services 245,794
07 Operation of Plant 4,501,609 18 Other General Service Expense 856,876
08,09 Laundry, Linen and Housekeeping 3,118,255 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,637,297 20,21,22,23 Education Programs 0
Total General Service Cost Centers 76,809,714

County Profile for Beltrami - 2015