County Profile for Boone - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 37,890
Total Cost Reports Filed in 2021 1 Total Births 381
Total Cost Reports Submitted 1 Total Deaths 571
Total Cost Reports Settled 0 Net Population Natural Change -190
Total Cost Reports Reopened 0 Total International Migration 4
Total Cost Reports Ammended 0 Total Domestic Migration 705
Total Cost Reports Audited 0 Total Residual -12
Net Population Change 507

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 36,278,464 Total Charges 254,975,437
Fixed Assets 31,180,389 Contract Allowance 172,262,368
Other Assets 44,531,531 Operating Revenue 82,713,069
Total Assets 111,990,384 Operating Expenses 93,692,564
Current Liabilities 21,017,298 Operating Margin -10,979,495
Long Term Liabilities 24,672,076 Other Income 23,709,023
Total Equity 66,301,010 Other Expense 0
Total Liabilities and Equity 111,990,384 Net Profit or Loss 12,729,528

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $38,543 Revenue per Bed $852,712 Revenue per Person $2,183
Net Margin per Discharge ($5,116) Net Margin per Bed ($113,191) Net Margin per Person ($290)
Net Profit per Discharge $5,932 Net Profit per Bed $131,232 Net Profit per Person $336
Net Fixed Assets per Discharge $14,530 Net Fixed Assets per Bed $321,447 Net Fixed Assets per Bed $823
Long Term Debt per Discharge $11,497 Long Term Debt per Bed $254,351 Long Term Debt per Person $651
Persons per Discharge 0 Persons per Bed 391
Occupancy Rate 18.6 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,097 Net Fixed Assets 1,212 Population Estimate 1,227
Total Revenue 1,145 Long Term Liabilities 917 Total Patient Discharges 1,085
Net Margin 2,814 Total Patient Beds 865
Net Profit or Loss 912

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,894,611 5,641,273 1.2222
31 Intensive Care Unit 3,967,107 4,386,301 0.9044
32 Coronary Care Unit 0 0
43 Nursery 806,181 710,670 1.1344
44 Skilled Nursing Care 0 0
50 Operating Room 4,846,697 19,739,102 0.2455
51 Recovery Room 673,390 2,098,528 0.3209
52 Labor and Delivery Room 932,495 4,278,103 0.2180

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 2,590,217 13 Nursing Administration 2,171,317
02,03 Captial Related - Movable Equipment 206,019 14 Central Services and Supply 731,638
04 Employee Benefits 5,202,225 15 Pharmacy 6,962,812
05 Administrative and General 11,751,671 16 Medical Records and Medical Library 632,150
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 2,187,309 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 1,317,625 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 581,374 20,21,22,23 Education Programs 0
Total General Service Cost Centers 34,334,357

County Profile for Boone - 2021