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 14,065,311 Total Charges 81,152,203
Fixed Assets 19,709,070 Contract Allowance 41,452,699
Other Assets 769,940 Operating Revenue 39,699,504
Total Assets 34,544,321 Operating Expenses 45,601,909
Current Liabilities 7,170,799 Operating Margin -5,902,405
Long Term Liabilities 7,201,279 Other Income 6,453,708
Total Equity 20,172,243 Other Expense 0
Total Liabilities and Equity 34,544,321 Net Profit or Loss 551,303

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $32,755 Revenue per Bed $1,726,065 Revenue per Person $39,699,504
Net Margin per Discharge ($4,870) Net Margin per Bed ($256,626) Net Margin per Person ($5,902,405)
Net Profit per Discharge $455 Net Profit per Bed $23,970 Net Profit per Person $551,303
Net Fixed Assets per Discharge $16,262 Net Fixed Assets per Bed $856,916 Net Fixed Assets per Bed $19,709,070
Long Term Debt per Discharge $5,942 Long Term Debt per Bed $313,099 Long Term Debt per Person $7,201,279
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 65.4 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,483 Net Fixed Assets 1,405 Population Estimate 1,151
Total Revenue 1,387 Long Term Liabilities 1,400 Total Patient Discharges 1,534
Net Margin 2,727 Total Patient Beds 2,141
Net Profit or Loss 1,460

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,714,928 4,864,414 1.1748
31 Intensive Care Unit 513,169 498,909 1.0286
32 Coronary Care Unit 0 0
43 Nursery 400,076 335,259 1.1933
44 Skilled Nursing Care 148,555 21,660 6.8585
50 Operating Room 3,280,675 9,345,676 0.3510
51 Recovery Room 0 0
52 Labor and Delivery Room 259,140 500,438 0.5178

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,257,759 13 Nursing Administration 681,142
02,03 Captial Related - Movable Equipment 1,144,699 14 Central Services and Supply 84,574
04 Employee Benefits 4,551,165 15 Pharmacy 714,850
05 Administrative and General 4,161,476 16 Medical Records and Medical Library 498,723
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,013,334 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 630,037 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 541,207 20,21,22,23 Education Programs 0
Total General Service Cost Centers 15,278,966

County Profile for Boone - 2013