County Profile for Crow Wing - 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 1 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 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 64,912,886 Total Charges 562,870,369
Fixed Assets 96,640,107 Contract Allowance 317,073,877
Other Assets 80,560,822 Operating Revenue 245,796,492
Total Assets 242,113,815 Operating Expenses 262,974,359
Current Liabilities 26,498,246 Operating Margin -17,177,867
Long Term Liabilities 60,867,019 Other Income 19,825,837
Total Equity 154,748,550 Other Expense 0
Total Liabilities and Equity 242,113,815 Net Profit or Loss 2,647,970

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $32,202 Revenue per Bed $1,480,702 Revenue per Person $245,796,492
Net Margin per Discharge ($2,250) Net Margin per Bed ($103,481) Net Margin per Person ($17,177,867)
Net Profit per Discharge $347 Net Profit per Bed $15,952 Net Profit per Person $2,647,970
Net Fixed Assets per Discharge $12,661 Net Fixed Assets per Bed $582,169 Net Fixed Assets per Bed $96,640,107
Long Term Debt per Discharge $7,974 Long Term Debt per Bed $366,669 Long Term Debt per Person $60,867,019
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 45.8 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 606 Net Fixed Assets 640 Population Estimate 1,151
Total Revenue 533 Long Term Liabilities 580 Total Patient Discharges 672
Net Margin 3,017 Total Patient Beds 679
Net Profit or Loss 1,038

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 35,536,558 39,242,905 0.9056
31 Intensive Care Unit 5,712,860 7,410,530 0.7709
32 Coronary Care Unit 0 0
43 Nursery 314,535 735,122 0.4279
44 Skilled Nursing Care 10,610,756 9,811,279 1.0815
50 Operating Room 19,454,387 75,780,170 0.2567
51 Recovery Room 0 0
52 Labor and Delivery Room 548,250 1,798,557 0.3048

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,395,249 13 Nursing Administration 1,138,269
02,03 Captial Related - Movable Equipment 7,169,679 14 Central Services and Supply 0
04 Employee Benefits 9,512,859 15 Pharmacy 0
05 Administrative and General 40,127,380 16 Medical Records and Medical Library 3,859,921
06 Maintenance and Repairs 5,039,474 17 Social Services 240,077
07 Operation of Plant 2,054,188 18 Other General Service Expense 201,131
08,09 Laundry, Linen and Housekeeping 3,397,851 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 2,978,639 20,21,22,23 Education Programs 0
Total General Service Cost Centers 82,114,717

County Profile for Crow Wing - 2013