County Profile for Crow Wing - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 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 0 Total Domestic Migration 0
Total Cost Reports Audited 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 67,057,708 Total Charges 501,485,349
Fixed Assets 102,439,434 Contract Allowance 273,934,987
Other Assets 75,545,071 Operating Revenue 227,550,362
Total Assets 245,042,213 Operating Expenses 242,626,106
Current Liabilities 38,666,552 Operating Margin -15,075,744
Long Term Liabilities 57,918,766 Other Income 9,675,869
Total Equity 148,456,895 Other Expense 361,402
Total Liabilities and Equity 245,042,213 Net Profit or Loss -5,761,277

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $29,147 Revenue per Bed $1,370,785 Revenue per Person $227,550,362
Net Margin per Discharge ($1,931) Net Margin per Bed ($90,818) Net Margin per Person ($15,075,744)
Net Profit per Discharge ($738) Net Profit per Bed ($34,706) Net Profit per Person ($5,761,277)
Net Fixed Assets per Discharge $13,121 Net Fixed Assets per Bed $617,105 Net Fixed Assets per Bed $102,439,434
Long Term Debt per Discharge $7,419 Long Term Debt per Bed $348,908 Long Term Debt per Person $57,918,766
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 45.1 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 630 Net Fixed Assets 600 Population Estimate 1,151
Total Revenue 559 Long Term Liabilities 611 Total Patient Discharges 676
Net Margin 3,081 Total Patient Beds 681
Net Profit or Loss 3,166

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 34,787,776 34,697,948 1.0026
31 Intensive Care Unit 4,286,636 6,766,298 0.6335
32 Coronary Care Unit 0 0
43 Nursery 282,545 1,565,515 0.1805
44 Skilled Nursing Care 10,511,014 9,225,485 1.1393
50 Operating Room 21,768,365 68,032,062 0.3200
51 Recovery Room 0 0
52 Labor and Delivery Room 548,619 3,829,562 0.1433

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,548,012 13 Nursing Administration 509,311
02,03 Captial Related - Movable Equipment 1,949,587 14 Central Services and Supply 0
04 Employee Benefits 8,564,587 15 Pharmacy 0
05 Administrative and General 38,991,617 16 Medical Records and Medical Library 3,978,924
06 Maintenance and Repairs 4,972,551 17 Social Services 224,456
07 Operation of Plant 1,868,533 18 Other General Service Expense 187,176
08,09 Laundry, Linen and Housekeeping 3,547,146 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,122,161 20,21,22,23 Education Programs 0
Total General Service Cost Centers 74,464,061

County Profile for Crow Wing - 2012