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 21,716,390 Total Charges 218,652,473
Fixed Assets 44,679,078 Contract Allowance 144,735,059
Other Assets 30,510,111 Operating Revenue 73,917,414
Total Assets 96,905,579 Operating Expenses 73,668,022
Current Liabilities 12,505,783 Operating Margin 249,392
Long Term Liabilities 28,105,325 Other Income 3,256,235
Total Equity 56,294,471 Other Expense 93,647
Total Liabilities and Equity 96,905,579 Net Profit or Loss 3,411,980

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $16,892 Revenue per Bed $869,617 Revenue per Person $73,917,414
Net Margin per Discharge $57 Net Margin per Bed $2,934 Net Margin per Person $249,392
Net Profit per Discharge $780 Net Profit per Bed $40,141 Net Profit per Person $3,411,980
Net Fixed Assets per Discharge $10,210 Net Fixed Assets per Bed $525,636 Net Fixed Assets per Bed $44,679,078
Long Term Debt per Discharge $6,423 Long Term Debt per Bed $330,651 Long Term Debt per Person $28,105,325
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 39.4 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 989 Net Fixed Assets 951 Population Estimate 1,151
Total Revenue 1,039 Long Term Liabilities 858 Total Patient Discharges 898
Net Margin 773 Total Patient Beds 1,035
Net Profit or Loss 944

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 8,459,936 13,054,902 0.6480
31 Intensive Care Unit 4,262,930 7,095,219 0.6008
32 Coronary Care Unit 0 0
43 Nursery 1,282,343 1,109,609 1.1557
44 Skilled Nursing Care 0 0
50 Operating Room 5,809,040 16,674,497 0.3484
51 Recovery Room 641,204 2,141,354 0.2994
52 Labor and Delivery Room 818,971 5,688,488 0.1440

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,353,511 13 Nursing Administration 1,634,660
02,03 Captial Related - Movable Equipment 2,733,588 14 Central Services and Supply 425,946
04 Employee Benefits 7,795,305 15 Pharmacy 240,435
05 Administrative and General 6,623,339 16 Medical Records and Medical Library 600,220
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 2,024,140 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,027,877 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,039,721 20,21,22,23 Education Programs 0
Total General Service Cost Centers 26,498,742

County Profile for Boone - 2013