County Profile for Boone - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 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 61,967,530 Total Charges 278,688,869
Fixed Assets 84,726,113 Contract Allowance 176,387,051
Other Assets 14,758,114 Operating Revenue 102,301,818
Total Assets 161,451,757 Operating Expenses 97,566,349
Current Liabilities 19,136,251 Operating Margin 4,735,469
Long Term Liabilities 62,709,787 Other Income 3,999,667
Total Equity 79,605,719 Other Expense 10,836,296
Total Liabilities and Equity 161,451,757 Net Profit or Loss -2,101,160

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $45,508 Revenue per Bed $1,677,079 Revenue per Person $102,301,818
Net Margin per Discharge $2,107 Net Margin per Bed $77,631 Net Margin per Person $4,735,469
Net Profit per Discharge ($935) Net Profit per Bed ($34,445) Net Profit per Person ($2,101,160)
Net Fixed Assets per Discharge $37,690 Net Fixed Assets per Bed $1,388,953 Net Fixed Assets per Bed $84,726,113
Long Term Debt per Discharge $27,896 Long Term Debt per Bed $1,028,029 Long Term Debt per Person $62,709,787
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 30.8 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 904 Net Fixed Assets 681 Population Estimate 1,151
Total Revenue 889 Long Term Liabilities 569 Total Patient Discharges 1,153
Net Margin 478 Total Patient Beds 1,204
Net Profit or Loss 2,931

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 7,651,743 11,128,564 0.6876
31 Intensive Care Unit 2,357,887 3,258,671 0.7236
32 Coronary Care Unit 0 0
43 Nursery 57,589 1,388,576 0.0415
44 Skilled Nursing Care 0 0
50 Operating Room 2,233,340 35,867,735 0.0623
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 1,294,333 13 Nursing Administration 495,521
02,03 Captial Related - Movable Equipment 2,706,904 14 Central Services and Supply 0
04 Employee Benefits 7,766,569 15 Pharmacy 1,316,497
05 Administrative and General 19,136,272 16 Medical Records and Medical Library 1,176,944
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 3,374,664 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 738,845 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,024,484 20,21,22,23 Education Programs 0
Total General Service Cost Centers 39,031,033

County Profile for Boone - 2014