County Profile for Crow Wing - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 4 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 6 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 1 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 2 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 71,059,330 Total Charges 775,564,616
Fixed Assets 110,652,847 Contract Allowance 437,972,808
Other Assets 121,556,848 Operating Revenue 337,591,808
Total Assets 303,269,025 Operating Expenses 343,269,956
Current Liabilities 32,344,884 Operating Margin -5,678,148
Long Term Liabilities 81,532,445 Other Income 14,174,943
Total Equity 189,391,696 Other Expense 0
Total Liabilities and Equity 303,269,025 Net Profit or Loss 8,496,795

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $46,513 Revenue per Bed $1,985,834 Revenue per Person $337,591,808
Net Margin per Discharge ($782) Net Margin per Bed ($33,401) Net Margin per Person ($5,678,148)
Net Profit per Discharge $1,171 Net Profit per Bed $49,981 Net Profit per Person $8,496,795
Net Fixed Assets per Discharge $15,246 Net Fixed Assets per Bed $650,899 Net Fixed Assets per Bed $110,652,847
Long Term Debt per Discharge $11,233 Long Term Debt per Bed $479,603 Long Term Debt per Person $81,532,445
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 41.1 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 572 Net Fixed Assets 605 Population Estimate 1,151
Total Revenue 467 Long Term Liabilities 505 Total Patient Discharges 676
Net Margin 2,747 Total Patient Beds 662
Net Profit or Loss 674

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 39,622,079 40,703,685 0.9734
31 Intensive Care Unit 8,375,423 10,047,446 0.8336
32 Coronary Care Unit 0 0
43 Nursery 1,066,438 2,174,352 0.4905
44 Skilled Nursing Care 13,459,012 12,575,705 1.0702
50 Operating Room 29,090,722 105,714,128 0.2752
51 Recovery Room 0 0
52 Labor and Delivery Room 2,636,240 4,253,311 0.6198

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 11,582,094 13 Nursing Administration 2,505,166
02,03 Captial Related - Movable Equipment 11,438,685 14 Central Services and Supply 0
04 Employee Benefits 16,511,044 15 Pharmacy 0
05 Administrative and General 44,208,054 16 Medical Records and Medical Library 3,609,518
06 Maintenance and Repairs 5,367,820 17 Social Services 266,908
07 Operation of Plant 2,692,552 18 Other General Service Expense 286,289
08,09 Laundry, Linen and Housekeeping 3,503,062 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,454,380 20,21,22,23 Education Programs 54,151
Total General Service Cost Centers 105,479,723

County Profile for Crow Wing - 2016