County Profile for Boone - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 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 77,903,174 Total Charges 266,140,250
Fixed Assets 74,384,454 Contract Allowance 170,980,325
Other Assets 11,092,055 Operating Revenue 95,159,925
Total Assets 163,379,683 Operating Expenses 93,437,314
Current Liabilities 17,170,506 Operating Margin 1,722,611
Long Term Liabilities 64,502,298 Other Income 1,287,517
Total Equity 81,706,879 Other Expense -3,190
Total Liabilities and Equity 163,379,683 Net Profit or Loss 3,013,318

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $44,571 Revenue per Bed $1,559,999 Revenue per Person $95,159,925
Net Margin per Discharge $807 Net Margin per Bed $28,240 Net Margin per Person $1,722,611
Net Profit per Discharge $1,411 Net Profit per Bed $49,399 Net Profit per Person $3,013,318
Net Fixed Assets per Discharge $34,840 Net Fixed Assets per Bed $1,219,417 Net Fixed Assets per Bed $74,384,454
Long Term Debt per Discharge $30,212 Long Term Debt per Bed $1,057,415 Long Term Debt per Person $64,502,298
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 29.5 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 909 Net Fixed Assets 729 Population Estimate 1,151
Total Revenue 909 Long Term Liabilities 555 Total Patient Discharges 1,203
Net Margin 566 Total Patient Beds 1,212
Net Profit or Loss 988

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 8,206,432 10,373,451 0.7911
31 Intensive Care Unit 2,459,064 3,130,918 0.7854
32 Coronary Care Unit 0 0
43 Nursery 54,173 1,068,604 0.0507
44 Skilled Nursing Care 0 0
50 Operating Room 5,153,840 34,439,328 0.1496
51 Recovery Room 0 0
52 Labor and Delivery Room 0 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 6,719,354 13 Nursing Administration 496,827
02,03 Captial Related - Movable Equipment 3,376,201 14 Central Services and Supply 0
04 Employee Benefits 7,569,938 15 Pharmacy 1,560,758
05 Administrative and General 15,677,456 16 Medical Records and Medical Library 1,058,160
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 2,462,879 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 690,053 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 915,407 20,21,22,23 Education Programs 0
Total General Service Cost Centers 40,527,033

County Profile for Boone - 2013