County Profile for Crow Wing - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 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 74,533,561 Total Charges 571,000,535
Fixed Assets 96,797,963 Contract Allowance 314,226,873
Other Assets 113,248,811 Operating Revenue 256,773,662
Total Assets 284,580,335 Operating Expenses 272,158,433
Current Liabilities 30,124,565 Operating Margin -15,384,771
Long Term Liabilities 87,765,675 Other Income 24,057,008
Total Equity 166,690,095 Other Expense 0
Total Liabilities and Equity 284,580,335 Net Profit or Loss 8,672,237

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $37,611 Revenue per Bed $1,528,415 Revenue per Person $256,773,662
Net Margin per Discharge ($2,254) Net Margin per Bed ($91,576) Net Margin per Person ($15,384,771)
Net Profit per Discharge $1,270 Net Profit per Bed $51,620 Net Profit per Person $8,672,237
Net Fixed Assets per Discharge $14,179 Net Fixed Assets per Bed $576,178 Net Fixed Assets per Bed $96,797,963
Long Term Debt per Discharge $12,856 Long Term Debt per Bed $522,415 Long Term Debt per Person $87,765,675
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 43.3 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 626 Net Fixed Assets 627 Population Estimate 1,151
Total Revenue 525 Long Term Liabilities 466 Total Patient Discharges 702
Net Margin 3,015 Total Patient Beds 677
Net Profit or Loss 648

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 34,540,593 35,123,598 0.9834
31 Intensive Care Unit 5,919,826 7,494,490 0.7899
32 Coronary Care Unit 0 0
43 Nursery 1,150,663 1,847,994 0.6227
44 Skilled Nursing Care 10,944,444 10,303,252 1.0622
50 Operating Room 24,596,087 79,745,693 0.3084
51 Recovery Room 0 0
52 Labor and Delivery Room 1,576,776 3,541,696 0.4452

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,257,907 13 Nursing Administration 1,697,663
02,03 Captial Related - Movable Equipment 7,445,389 14 Central Services and Supply 0
04 Employee Benefits 9,937,072 15 Pharmacy 0
05 Administrative and General 44,000,517 16 Medical Records and Medical Library 3,083,879
06 Maintenance and Repairs 6,755,239 17 Social Services 227,025
07 Operation of Plant 2,340,401 18 Other General Service Expense 207,780
08,09 Laundry, Linen and Housekeeping 3,546,762 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,026,474 20,21,22,23 Education Programs 57,365
Total General Service Cost Centers 88,583,473

County Profile for Crow Wing - 2014