County Profile for Kent - 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 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 15,462,000 Total Charges 68,631,136
Fixed Assets 21,678,000 Contract Allowance 15,987,984
Other Assets 16,668,000 Operating Revenue 52,643,152
Total Assets 53,808,000 Operating Expenses 55,251,300
Current Liabilities 16,014,000 Operating Margin -2,608,148
Long Term Liabilities 12,251,000 Other Income 1,154,364
Total Equity 25,543,000 Other Expense 495,000
Total Liabilities and Equity 53,808,000 Net Profit or Loss -1,948,784

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $18,741 Revenue per Bed $1,283,979 Revenue per Person $52,643,152
Net Margin per Discharge ($928) Net Margin per Bed ($63,613) Net Margin per Person ($2,608,148)
Net Profit per Discharge ($694) Net Profit per Bed ($47,531) Net Profit per Person ($1,948,784)
Net Fixed Assets per Discharge $7,717 Net Fixed Assets per Bed $528,732 Net Fixed Assets per Bed $21,678,000
Long Term Debt per Discharge $4,361 Long Term Debt per Bed $298,805 Long Term Debt per Person $12,251,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 66.9 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,547 Net Fixed Assets 1,333 Population Estimate 1,151
Total Revenue 1,243 Long Term Liabilities 1,214 Total Patient Discharges 1,107
Net Margin 2,511 Total Patient Beds 1,518
Net Profit or Loss 3,017

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 11,218,700 13,627,873 0.8232
31 Intensive Care Unit 1,704,568 1,674,599 1.0179
32 Coronary Care Unit 0 0
43 Nursery 699,201 271,465 2.5757
44 Skilled Nursing Care 0 0
50 Operating Room 5,420,323 8,036,938 0.6744
51 Recovery Room 0 0
52 Labor and Delivery Room 701,329 740,152 0.9475

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,574,418 13 Nursing Administration 619,638
02,03 Captial Related - Movable Equipment 2,075,398 14 Central Services and Supply 211,437
04 Employee Benefits 6,849,960 15 Pharmacy 1,085,461
05 Administrative and General 9,731,041 16 Medical Records and Medical Library 540,015
06 Maintenance and Repairs 0 17 Social Services 404,057
07 Operation of Plant 2,008,112 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 735,229 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 825,939 20,21,22,23 Education Programs 0
Total General Service Cost Centers 26,660,705

County Profile for Kent - 2012