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 13,793,302 Total Charges 33,010,215
Fixed Assets 14,392,458 Contract Allowance 8,721,054
Other Assets 3,406,129 Operating Revenue 24,289,161
Total Assets 31,591,889 Operating Expenses 27,010,553
Current Liabilities 3,085,223 Operating Margin -2,721,392
Long Term Liabilities 0 Other Income 2,921,569
Total Equity 28,506,666 Other Expense 0
Total Liabilities and Equity 31,591,889 Net Profit or Loss 200,177

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $42,990 Revenue per Bed $934,199 Revenue per Person $24,289,161
Net Margin per Discharge ($4,817) Net Margin per Bed ($104,669) Net Margin per Person ($2,721,392)
Net Profit per Discharge $354 Net Profit per Bed $7,699 Net Profit per Person $200,177
Net Fixed Assets per Discharge $25,473 Net Fixed Assets per Bed $553,556 Net Fixed Assets per Bed $14,392,458
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 36.5 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,930 Net Fixed Assets 1,593 Population Estimate 1,151
Total Revenue 1,681 Long Term Liabilities 2,220 Total Patient Discharges 1,899
Net Margin 2,382 Total Patient Beds 1,711
Net Profit or Loss 1,637

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,455,691 2,371,204 1.4574
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 46,409 99,376 0.4670
44 Skilled Nursing Care 0 0
50 Operating Room 1,045,475 1,407,288 0.7429
51 Recovery Room 0 0
52 Labor and Delivery Room 265,195 75,050 3.5336

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,065,073 13 Nursing Administration 137,859
02,03 Captial Related - Movable Equipment 549,770 14 Central Services and Supply 0
04 Employee Benefits 2,314,673 15 Pharmacy 23,156
05 Administrative and General 2,936,308 16 Medical Records and Medical Library 960,018
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 519,252 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 342,204 19 Non Physician Anesthetist 287,344
10,11 Dietary and Cafeteria 243,538 20,21,22,23 Education Programs 0
Total General Service Cost Centers 9,379,195

County Profile for Boone - 2013