County Profile for Beltrami - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 44,626,862 Total Charges 570,698,151
Fixed Assets 69,385,174 Contract Allowance 321,890,308
Other Assets 5,421,684 Operating Revenue 248,807,843
Total Assets 119,433,720 Operating Expenses 283,788,563
Current Liabilities 20,278,837 Operating Margin -34,980,720
Long Term Liabilities 39,850,210 Other Income 14,660,889
Total Equity 59,304,673 Other Expense 0
Total Liabilities and Equity 119,433,720 Net Profit or Loss -20,319,831

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $38,402 Revenue per Bed $2,090,822 Revenue per Person $248,807,843
Net Margin per Discharge ($5,399) Net Margin per Bed ($293,956) Net Margin per Person ($34,980,720)
Net Profit per Discharge ($3,136) Net Profit per Bed ($170,755) Net Profit per Person ($20,319,831)
Net Fixed Assets per Discharge $10,709 Net Fixed Assets per Bed $583,069 Net Fixed Assets per Bed $69,385,174
Long Term Debt per Discharge $6,151 Long Term Debt per Bed $334,876 Long Term Debt per Person $39,850,210
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 50.8 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 697 Net Fixed Assets 789 Population Estimate 1,151
Total Revenue 575 Long Term Liabilities 717 Total Patient Discharges 713
Net Margin 3,094 Total Patient Beds 805
Net Profit or Loss 3,196

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 27,537,397 32,340,604 0.8515
31 Intensive Care Unit 3,689,905 7,634,032 0.4833
32 Coronary Care Unit 0 0
43 Nursery 1,841,889 4,904,871 0.3755
44 Skilled Nursing Care 6,407,078 7,035,776 0.9106
50 Operating Room 12,650,381 45,111,589 0.2804
51 Recovery Room 0 0
52 Labor and Delivery Room 1,616,785 3,711,237 0.4356

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,268,833 13 Nursing Administration 2,176,942
02,03 Captial Related - Movable Equipment 4,796,258 14 Central Services and Supply 2,381,795
04 Employee Benefits 1,536,900 15 Pharmacy 158,424
05 Administrative and General 47,376,479 16 Medical Records and Medical Library 3,741,566
06 Maintenance and Repairs 5,310,296 17 Social Services 260,761
07 Operation of Plant 4,394,347 18 Other General Service Expense 740,167
08,09 Laundry, Linen and Housekeeping 3,989,320 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,935,073 20,21,22,23 Education Programs 0
Total General Service Cost Centers 86,067,161

County Profile for Beltrami - 2017