County Profile for Boone - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 1 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 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 18,043,312 Total Charges 188,875,790
Fixed Assets 45,913,677 Contract Allowance 123,751,991
Other Assets 28,376,769 Operating Revenue 65,123,799
Total Assets 92,333,758 Operating Expenses 63,830,589
Current Liabilities 9,969,831 Operating Margin 1,293,210
Long Term Liabilities 30,355,206 Other Income 1,901,429
Total Equity 52,008,721 Other Expense 0
Total Liabilities and Equity 92,333,758 Net Profit or Loss 3,194,639

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $14,050 Revenue per Bed $766,162 Revenue per Person $65,123,799
Net Margin per Discharge $279 Net Margin per Bed $15,214 Net Margin per Person $1,293,210
Net Profit per Discharge $689 Net Profit per Bed $37,584 Net Profit per Person $3,194,639
Net Fixed Assets per Discharge $9,906 Net Fixed Assets per Bed $540,161 Net Fixed Assets per Bed $45,913,677
Long Term Debt per Discharge $6,549 Long Term Debt per Bed $357,120 Long Term Debt per Person $30,355,206
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 41.3 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,036 Net Fixed Assets 929 Population Estimate 1,151
Total Revenue 1,115 Long Term Liabilities 834 Total Patient Discharges 879
Net Margin 718 Total Patient Beds 1,035
Net Profit or Loss 962

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 8,022,196 11,503,721 0.6974
31 Intensive Care Unit 4,036,769 6,378,262 0.6329
32 Coronary Care Unit 0 0
43 Nursery 961,863 1,164,793 0.8258
44 Skilled Nursing Care 0 0
50 Operating Room 5,252,954 14,667,045 0.3581
51 Recovery Room 556,352 2,181,257 0.2551
52 Labor and Delivery Room 809,991 4,196,962 0.1930

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,240,913 13 Nursing Administration 1,586,898
02,03 Captial Related - Movable Equipment 3,485,926 14 Central Services and Supply 426,126
04 Employee Benefits 6,087,161 15 Pharmacy 233,214
05 Administrative and General 5,624,190 16 Medical Records and Medical Library 519,072
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 2,041,427 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 998,742 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 828,721 20,21,22,23 Education Programs 0
Total General Service Cost Centers 24,072,390

County Profile for Boone - 2012