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 12,715,326 Total Charges 83,809,990
Fixed Assets 18,774,150 Contract Allowance 46,928,392
Other Assets 761,615 Operating Revenue 36,881,598
Total Assets 32,251,091 Operating Expenses 42,224,182
Current Liabilities 8,335,107 Operating Margin -5,342,584
Long Term Liabilities 6,000,732 Other Income 2,670,869
Total Equity 17,915,252 Other Expense 0
Total Liabilities and Equity 32,251,091 Net Profit or Loss -2,671,715

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $34,663 Revenue per Bed $1,603,548 Revenue per Person $36,881,598
Net Margin per Discharge ($5,021) Net Margin per Bed ($232,286) Net Margin per Person ($5,342,584)
Net Profit per Discharge ($2,511) Net Profit per Bed ($116,162) Net Profit per Person ($2,671,715)
Net Fixed Assets per Discharge $17,645 Net Fixed Assets per Bed $816,267 Net Fixed Assets per Bed $18,774,150
Long Term Debt per Discharge $5,640 Long Term Debt per Bed $260,901 Long Term Debt per Person $6,000,732
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 63.2 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,481 Net Fixed Assets 1,433 Population Estimate 1,151
Total Revenue 1,447 Long Term Liabilities 1,471 Total Patient Discharges 1,544
Net Margin 2,695 Total Patient Beds 2,123
Net Profit or Loss 2,978

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,433,648 5,037,725 1.0786
31 Intensive Care Unit 500,851 432,300 1.1586
32 Coronary Care Unit 0 0
43 Nursery 342,970 342,552 1.0012
44 Skilled Nursing Care 172,156 36,416 4.7275
50 Operating Room 2,054,078 10,352,686 0.1984
51 Recovery Room 0 0
52 Labor and Delivery Room 234,313 480,475 0.4877

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 944,989 13 Nursing Administration 497,500
02,03 Captial Related - Movable Equipment 1,057,905 14 Central Services and Supply 126,500
04 Employee Benefits 3,971,121 15 Pharmacy 750,851
05 Administrative and General 4,029,916 16 Medical Records and Medical Library 511,045
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,004,694 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 600,731 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 472,807 20,21,22,23 Education Programs 0
Total General Service Cost Centers 13,968,059

County Profile for Boone - 2014