County Profile for Crow Wing - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 62,090,332 Total Charges 635,092,066
Fixed Assets 109,816,208 Contract Allowance 354,055,094
Other Assets 123,799,874 Operating Revenue 281,036,972
Total Assets 295,706,414 Operating Expenses 285,638,366
Current Liabilities 31,650,061 Operating Margin -4,601,394
Long Term Liabilities 84,568,475 Other Income 13,798,611
Total Equity 179,487,878 Other Expense 0
Total Liabilities and Equity 295,706,414 Net Profit or Loss 9,197,217

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $43,031 Revenue per Bed $1,672,839 Revenue per Person $281,036,972
Net Margin per Discharge ($705) Net Margin per Bed ($27,389) Net Margin per Person ($4,601,394)
Net Profit per Discharge $1,408 Net Profit per Bed $54,745 Net Profit per Person $9,197,217
Net Fixed Assets per Discharge $16,815 Net Fixed Assets per Bed $653,668 Net Fixed Assets per Bed $109,816,208
Long Term Debt per Discharge $12,949 Long Term Debt per Bed $503,384 Long Term Debt per Person $84,568,475
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 42.3 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 618 Net Fixed Assets 593 Population Estimate 1,151
Total Revenue 514 Long Term Liabilities 478 Total Patient Discharges 724
Net Margin 2,727 Total Patient Beds 668
Net Profit or Loss 659

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 34,125,080 33,831,121 1.0087
31 Intensive Care Unit 5,997,886 6,999,759 0.8569
32 Coronary Care Unit 0 0
43 Nursery 1,887,822 1,857,143 1.0165
44 Skilled Nursing Care 9,312,456 9,610,677 0.9690
50 Operating Room 20,070,286 89,427,908 0.2244
51 Recovery Room 0 0
52 Labor and Delivery Room 1,569,981 3,452,750 0.4547

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 5,533,378 13 Nursing Administration 1,919,365
02,03 Captial Related - Movable Equipment 8,190,677 14 Central Services and Supply 0
04 Employee Benefits 10,936,977 15 Pharmacy 0
05 Administrative and General 42,810,496 16 Medical Records and Medical Library 3,357,633
06 Maintenance and Repairs 4,690,808 17 Social Services 209,961
07 Operation of Plant 2,137,806 18 Other General Service Expense 203,461
08,09 Laundry, Linen and Housekeeping 3,158,715 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 3,022,782 20,21,22,23 Education Programs 52,646
Total General Service Cost Centers 86,224,705

County Profile for Crow Wing - 2015