County Profile for Boone - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 14,161,707 Total Charges 34,204,488
Fixed Assets 12,938,056 Contract Allowance 8,321,914
Other Assets 4,991,115 Operating Revenue 25,882,574
Total Assets 32,090,878 Operating Expenses 30,426,094
Current Liabilities 3,513,198 Operating Margin -4,543,520
Long Term Liabilities 0 Other Income 4,720,169
Total Equity 28,577,680 Other Expense 0
Total Liabilities and Equity 32,090,878 Net Profit or Loss 176,649

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $44,548 Revenue per Bed $995,484 Revenue per Person $25,882,574
Net Margin per Discharge ($7,820) Net Margin per Bed ($174,751) Net Margin per Person ($4,543,520)
Net Profit per Discharge $304 Net Profit per Bed $6,794 Net Profit per Person $176,649
Net Fixed Assets per Discharge $22,269 Net Fixed Assets per Bed $497,618 Net Fixed Assets per Bed $12,938,056
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 33.7 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,960 Net Fixed Assets 1,660 Population Estimate 1,151
Total Revenue 1,679 Long Term Liabilities 2,193 Total Patient Discharges 1,832
Net Margin 2,719 Total Patient Beds 1,667
Net Profit or Loss 1,655

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,744,787 2,421,228 1.5466
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 50,617 84,412 0.5996
44 Skilled Nursing Care 0 0
50 Operating Room 1,196,176 1,532,688 0.7804
51 Recovery Room 0 0
52 Labor and Delivery Room 221,837 59,475 3.7299

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 998,130 13 Nursing Administration 170,999
02,03 Captial Related - Movable Equipment 647,759 14 Central Services and Supply 0
04 Employee Benefits 2,560,836 15 Pharmacy 8,251
05 Administrative and General 3,541,267 16 Medical Records and Medical Library 1,100,619
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 520,329 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 360,135 19 Non Physician Anesthetist 298,000
10,11 Dietary and Cafeteria 271,794 20,21,22,23 Education Programs 0
Total General Service Cost Centers 10,478,119

County Profile for Boone - 2015