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 0 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 14,309,326 Total Charges 80,831,324
Fixed Assets 18,382,681 Contract Allowance 39,692,627
Other Assets 2,106,678 Operating Revenue 41,138,697
Total Assets 34,798,685 Operating Expenses 43,308,122
Current Liabilities 6,367,547 Operating Margin -2,169,425
Long Term Liabilities 8,810,198 Other Income 2,964,431
Total Equity 19,620,940 Other Expense 0
Total Liabilities and Equity 34,798,685 Net Profit or Loss 795,006

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $32,858 Revenue per Bed $1,788,639 Revenue per Person $41,138,697
Net Margin per Discharge ($1,733) Net Margin per Bed ($94,323) Net Margin per Person ($2,169,425)
Net Profit per Discharge $635 Net Profit per Bed $34,565 Net Profit per Person $795,006
Net Fixed Assets per Discharge $14,683 Net Fixed Assets per Bed $799,247 Net Fixed Assets per Bed $18,382,681
Long Term Debt per Discharge $7,037 Long Term Debt per Bed $383,052 Long Term Debt per Person $8,810,198
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 63.9 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,458 Net Fixed Assets 1,422 Population Estimate 1,151
Total Revenue 1,368 Long Term Liabilities 1,324 Total Patient Discharges 1,533
Net Margin 2,439 Total Patient Beds 2,140
Net Profit or Loss 1,442

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,145,361 4,404,484 1.1682
31 Intensive Care Unit 411,495 375,948 1.0946
32 Coronary Care Unit 0 0
43 Nursery 309,057 253,110 1.2210
44 Skilled Nursing Care 0 0
50 Operating Room 2,906,304 9,391,888 0.3094
51 Recovery Room 0 0
52 Labor and Delivery Room 203,667 512,529 0.3974

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,305,824 13 Nursing Administration 672,100
02,03 Captial Related - Movable Equipment 708,529 14 Central Services and Supply 114,929
04 Employee Benefits 3,967,579 15 Pharmacy 692,862
05 Administrative and General 3,225,714 16 Medical Records and Medical Library 501,464
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,009,573 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 565,356 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 486,539 20,21,22,23 Education Programs 0
Total General Service Cost Centers 13,250,469

County Profile for Boone - 2012