As of the July, 2022, release via CMS

SAUK PRAIRIE MEMORIAL HOSPITAL

CMS id: 520095
260 26TH STREET, PRAIRIE DU SAC WI 53578. County: SAUK
System: --
CBSA: Baraboo, WI

The 36-bed, acute-care hospital had $719,057 in net service to patients*, with a total profit margin of 6.70539% in fiscal year 2021, the latest year available.
It spent 0.40% of its operating expenses on uncompensated care and reported $3,291,767 in Medicaid shortfall.

* For more about Net Service to Patients and operating revenue, please the finance section below.

Note: Medians are from acute-care hospitals with "complete" fiscal years. For more about how we calculated medians and cost reports in general, please click here.

Details

	2017	2018	2019	2020	2021
# of days in fyear	365	365	365	366	365
Ownership	nfp	nfp	nfp	nfp	nfp
Acute beds Median	36 118	36 118	36 119.5	36 118	36 119
Total beds Median	36 162	36 162	36 162	36 162	36 163.5
FTEs Median	458.27 788.06	482.16 793.42	499.02 806.03	502.96 787.61	480.15 804.34

Finances As they appear in worksheet G3 of the cost reports.

Note: Net Patient Revenue is considered operating revenue, which means Net Service to Patients is considered operating profit. Click here for more about cost report financials

Hospital cost reports are an enormously complicated dataset. There are whole organizations and an offical CMS vendor dedicated to helping researchers work with the data.
It's important to understand that hospital financials in cost reports are not organized in the same as other sources such as annual financial reports to bond holders.

The biggest difference is the concept of operating revenue and profit. Net Service to patients (NS2P), which is the sum of net patient revenue minus operating expenses, is considered the equivalent of operating profit according to the Medicaid and CHIP Payment and Access Commission (MACPAC). See the last paragraph of "Primary Data Sources" on page 55 of Annual Analysis of Disproportionate Share Hospital Allotments to States (PDF).

That would make Net Patient Revenue = operating revenue.

All this makes things challenging when comparing what's reported in cost reports to other sources. It becomes clearer when you consider that, beyond the purpose of reimbursement, cost reports are a tool for policymakers trying to understand the financial situation of a hospital doing the tasks specific to hospitals.

In other words, while a facility with a division that formulates drugs might include earnings from that as operating revenue in their corporate annual result, this is not central to the operations of a hospital caring for patients and so it is counted as "other income." (See below the financials section for more on "other income")

The healthcare consulting firm HMP, in a former partnership with Modern Healthcare, did develop a formula for estimating operating revenue closer to what one might find in other sources. We no longer use this for the following reasons:

The measure was not widely used beyond HMP and Modern Healthcare. Many hospitals had their own internal estimates of operating revenue and profit.
Because of this, there was confusion when reporting operating results for individual hospitals. There was often pushback when a facility's internal numbers did not match what Modern Healthcare was reporting.
The formula includes revenue from portions of the "other income" section, which may also include non-operating revenue. HMP themselves point out in a caveat on their site that they cannot exclude all non-operating revenue from their measure.

HMP's operating measure has proven problematic in the past for our reporting and the partnership with them ended years ago. It's best to not use a measure that we alone cannot defend.

	2017	2018	2019	2020	2021
Net patient revenue ? Median	85,269,045 150,932,746	89,476,148 158,950,878	0 168,696,998	85,347,248 163,454,693	98,811,322 186,589,412
Operating expenses Median	89,476,576 149,311,209	91,645,388 156,110,414	93,303,099 164,890,568	91,943,883 166,516,854	98,092,265 180,120,888
Net income from service 2 patients (NS2P) ? Median	-4,207,531 -964,173	-2,169,240 -643,601.5	-93,303,099 -116,254	-6,596,635 -5,025,862	719,057 -1,284,564
NS2P margin ? Median	-4.93% -0.62	-2.42% -0.29	--% 0.18	-7.73% -5.07	0.73% -0.88

Range* of Net Service to Patient (NS2P) margins

= NS2P margin for SAUK PRAIRIE MEMORIAL HOSPITAL compared to all** acute-care hospitals, from CMS cost reports.
Note: NS2P is considered operating margin by MACPAC. The chart below is interactive: click or touch to see more.

* Data range does not show outliers, which fall beyond the minimum and maximum of the range.
** From cost reports with complete fiscal years. Number of acute-care hospitals available to calculate medians:

2017	2018	2019	2020	2021
3,157	3,092	3,050	3,052	2,566

	2017	2018	2019	2020	2021
Other income* Median Click here to show/hide details	3,762,330 5,089,215	4,061,230 4,572,541	0 5,268,134	9,670,334 13,092,619	6,331,151 12,369,236
⊳ Line 6: Contributions ? ⊳ Median	302,600 224,999	87,052 199,009	0 206,870.5	48,999 194,343	53,739 249,496
⊳ Line 7: Investments ? ⊳ Median	1,886,188 299,524	253,836 188,688.5	0 370,813	3,201,967 309,361.5	2,654,793 375,329
⊳ Line 8: Revenue from telephone service	NULL	NULL	NULL	NULL	NULL
⊳ Line 9: Revenue from tv and radio	--	--	--	--	--
⊳ Line 10: Purchase discounts	3,556	745	0	3,236	942
⊳ Line 11: Rebates and refunds of expenses	0	0	0	0	0
⊳ Line 12: Parking lot receipts	0	0	0	0	0
⊳ Line 13: Revenue from laundry and linen service	0	0	0	0	0
⊳ Line 14: Revenue from meals sold to emplyees and guests	274,057	275,712	0	173,888	182,665
⊳ Line 15: Revenue from rental of living quarters	0	0	0	0	0
⊳ Line 16: Revenue from sale of medical and surgical supplies	0	0	0	0	0
⊳ Line 17: Revenue from sale of drugs to other than patients	0	0	0	0	0
⊳ Line 18: Revenue from sale of medical records and abstracts	0	0	0	0	0
⊳ Line 19: Tuition (fees, sale of textbooks, uniforms, etc.)	0	0	0	0	0
⊳ Line 20: Revenue from gifts, flowers, coffee shops, canteen	0	0	0	0	0
⊳ Line 21: Rental of vending machines	0	0	0	0	0
⊳ Line 22: Rental of hospital space	163,276	164,117	0	173,405	140,964
⊳ Line 23: Gov appropriations ? ⊳ Median	0 1,017,693	0 983,261.5	0 1,173,286	0 1,987,202	0 1,597,664
⊳ Sum Line 24	1,132,653	3,279,768	--	6,068,839	3,298,048
Total income ? Median	-445,201 6,586,430	1,891,990 6,767,106	-93,303,099 8,419,950	3,073,699 8,094,175	7,050,208 15,162,888
Non-operating expenses Median	91,127 146,289.5	0 164,857	0 89,880.5	0 106,761	0 31,473.5
Net income Median	-536,328 6,043,842	1,891,990 5,845,112	-93,303,099 7,606,259	3,073,699 7,283,041	7,050,208 14,957,241
Net margin Median	-0.60240% 4.62%	2.02271% 4.42%	--% 5.16%	3.23487% 5.2%	6.70539% 9.25%

* About "Other income": Other income, or line 25 in worksheet G3, is the sum of lines 6 through 24. It includes three lines that are considered non-operating revenue - contributions, investments and government appropriations. Medians are included for these three lines. It also contains items that are not central to providing healthcare, such as revenue from parking or gift shops.
"Sum Line 24" is a special case. Called "Other (specify)" in the cost reports, CMS allows for this line to be "subscripted," or divided into sublines like 002400, 002401, 002402. And hospitals do that, up to 100 lines, to detail income (and sometimes negative returns) that are otherwise not covered in the previous "other" lines. Therefore, "Sum Line 24" is the sum of all the lines 24.

Range* of total profit (loss) margins

= Total margin for SAUK PRAIRIE MEMORIAL HOSPITAL compared to all** acute-care hospitals, from CMS cost reports.
The chart below is interactive: click or touch to see more.

2017	2018	2019	2020	2021
3,157	3,092	3,050	3,052	2,566

Medicare revenue

Inpatient and outpatient revenue

	2017	2018	2019	2020	2021
All inpatient revenue Median Click here to show/hide details	9,592,675 23,241,334	9,821,437 23,709,545	11,053,974 24,248,380	9,890,100 22,858,541	10,013,620 23,620,613
"All inpatient revenue" is made up of any Medicare payments for routine inpatient, swingbed SNFs, TEFRA, IPF, IRF, inpatient long-term care, CAH and inpatient SNF facilities. Medians are only calculated when there are sufficient facilities reporting revenue.
⊳ Routine inpatient revenue ⊳ Median	9,592,675 21,577,146	9,821,437 22,041,594	11,053,974 22,722,063	9,890,100 21,570,441	10,013,620 22,140,684
⊳ Swingbeds ⊳ Median	0 --	0 --	0 --	0 --	0 --
⊳ Tax Equity and Fiscal Responsibility Act payments (TEFRA) ⊳ Median	0 --	0 --	0 --	0 --	0 --
⊳ Inpatient psychiatric facility (IPF) ⊳ Median	0 1,845,420	0 1,757,392	0 1,738,842	0 1,510,463	0 1,393,140
⊳ Inpatient rehabilitation facility (IRF) ⊳ Median	0 3,535,627	0 3,746,588	0 3,782,288	0 3,865,578	0 3,983,889
⊳ Long-term care hospital (LTCH) ⊳ Median	0 --	0 --	0 --	0 --	0 --
⊳ Critical-access hospitals ⊳ Median	0 --	0 --	0 --	0 --	0 --
⊳ Skilled-nursing facilities (SNF) ⊳ Median	0 1,203,033	0 1,215,295	0 1,313,657	0 1,365,298	0 1,179,746
All outpatient revenue Median Click here to show/hide details	6,475,694 11,160,864	7,780,047 11,987,345	8,342,595 12,926,866	7,743,777 11,884,480	9,118,100 13,145,163
"All outpatient revenue" is made up of any payments for routine outpatient, HHA, CMHC, rural health and other federally-qualified health clinics. Medians are only calculated when there are sufficient facilities reporting revenue.
⊳ Routine outpatient revenue ⊳ Median	5,505,936 10,918,923	6,266,975 11,706,976	6,585,746 12,615,917	5,488,233 11,458,116	6,671,731 12,776,716
⊳ Home Health agencies (HHA) ⊳ Median	0 1,282,808	0 1,407,728	0 1,341,512	0 1,407,046	0 1,476,867
⊳ Community mental health clinics (CMHC) ⊳ Median	0 --	0 --	0 --	0 --	0 --
⊳ Rural health clinics ⊳ Median	969,758 618,038	1,513,072 697,279	1,756,849 690,232	2,255,544 684,010	2,446,369 670,558
⊳ Other federally qualified health clinics ⊳ Median	0 --	0 --	0 --	0 --	0 --

Other payments

Item	2017	2018	2019	2020	2021
Graduate Medical Education (GME) Median	0 3,284,314	0 3,250,551	0 3,386,837	0 3,360,806	0 3,508,953
Disproportionate-share hospital (DSH) Median	0 594,888	0 595,761	0 577,894	0 542,168	0 549,667
Outlier Median	107,703 582,572	49,650 538,116	19,322 212,434	35,578 126,559	99,769 139,139

Uncompensated care

Item	2017	2018	2019	2020	2021
Medicaid shortfall Median	1,458,369 3,662,910	1,970,157 3,730,911	2,072,197 4,081,319	2,962,281 4,643,908	3,291,767 4,389,147
Charity care Median	348,910 2,654,636	331,256 2,940,659	484,888 3,380,215	338,235 3,488,738	264,852 3,233,405
Uncompensated care (UCC) Median	746,458 5,147,790	794,888 5,337,617	709,786 5,711,082	577,469 5,923,418	395,594 5,508,107
UCC as a % of operating expenses Median	0.83% 3.24	0.87% 3.12	0.76% 3.21	0.63% 3.3	0.40% 2.86
Total shortfall/UCC Median	2,204,827 9,489,989	2,765,045 9,424,297	2,781,983 10,120,158	3,539,750 11,171,337	3,687,361 10,133,851

Labor costs

	2017	2018	2019	2020	2021
Total salaries Median	40,374,009 52,142,039	42,410,550 54,485,252	43,892,765 57,395,589	44,312,178 58,830,919	47,109,924 61,722,907
Salaries as a % of operating expenses Median	45.63 36.68	46.86 36.56	47.04 36.37	48.50 35.93	48.20 35.24
Intern, resident salaries* Median	0 2,598,592	0 2,686,824	0 2,753,773	0 2,937,156	0 2,909,848
Contract intern, resident salaries* Median	0 1,251,927	0 1,186,494	0 1,204,885	0 1,279,653	0 1,469,317
Contract adjusted salaries, direct-care Median	1,591,426 1,449,244	1,212,440 1,475,986	1,257,163 1,563,078	788,320 1,721,954	1,542,808 2,991,828
Contract hours, direct-care Median	19,341.80 22,725	16,764.00 23,018.5	16,079.50 24,503.48	11,563.09 25,026.5	16,997.94 33,786
Contract wages, direct-care Median	82.28 64.67	72.32 64.53	78.18 65.06	68.18 68.97	90.76 88.94

* in an approved program

Return to top

Cost reports are self-reported by the facility, are subject to revision and should be considered preliminary.

* Net Service to patients (NS2P) equals net patient revenue minus operating expenses. NS2P is considered the equivalent of operating profit according to the Medicaid and CHIP Payment and Access Commission (MACPAC). See the last paragraph of "Primary Data Sources" on page 55 of Annual Analysis of Disproportionate Share Hospital Allotments to States (PDF).

About medians

Medians are calculated from reports with "complete" fiscal years, or reports with fiscal years of at least 300 days and no more than 420 days.

In cases where there are fewer than 50 values reported, medians are not calculated. For childrens' hospitals, it's when fewer than 20 are reported.

Web app by Tim Broderick | email.