County Profile for Kent - 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 0 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 8,765,000 Total Charges 66,359,390
Fixed Assets 24,145,000 Contract Allowance 11,477,731
Other Assets 20,829,000 Operating Revenue 54,881,659
Total Assets 53,739,000 Operating Expenses 55,387,443
Current Liabilities 6,931,000 Operating Margin -505,784
Long Term Liabilities 12,944,000 Other Income 1,611,356
Total Equity 33,864,000 Other Expense 39,597
Total Liabilities and Equity 53,739,000 Net Profit or Loss 1,065,975

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $24,633 Revenue per Bed $1,483,288 Revenue per Person $54,881,659
Net Margin per Discharge ($227) Net Margin per Bed ($13,670) Net Margin per Person ($505,784)
Net Profit per Discharge $478 Net Profit per Bed $28,810 Net Profit per Person $1,065,975
Net Fixed Assets per Discharge $10,837 Net Fixed Assets per Bed $652,568 Net Fixed Assets per Bed $24,145,000
Long Term Debt per Discharge $5,810 Long Term Debt per Bed $349,838 Long Term Debt per Person $12,944,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 66.5 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,560 Net Fixed Assets 1,286 Population Estimate 1,151
Total Revenue 1,215 Long Term Liabilities 1,198 Total Patient Discharges 1,181
Net Margin 1,766 Total Patient Beds 1,585
Net Profit or Loss 1,298

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 10,302,554 12,783,783 0.8059
31 Intensive Care Unit 1,911,411 1,224,160 1.5614
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 4,925,377 8,350,765 0.5898
51 Recovery Room 0 0
52 Labor and Delivery Room 0 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 1,642,449 13 Nursing Administration 871,999
02,03 Captial Related - Movable Equipment 1,658,169 14 Central Services and Supply 183,318
04 Employee Benefits 6,984,350 15 Pharmacy 775,257
05 Administrative and General 8,015,915 16 Medical Records and Medical Library 587,653
06 Maintenance and Repairs 0 17 Social Services 439,997
07 Operation of Plant 2,113,566 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 790,607 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 874,745 20,21,22,23 Education Programs 0
Total General Service Cost Centers 24,938,025

County Profile for Kent - 2013