County Profile for Kent - 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 11,499,000 Total Charges 68,057,863
Fixed Assets 27,967,000 Contract Allowance 17,613,489
Other Assets 33,547,000 Operating Revenue 50,444,374
Total Assets 73,013,000 Operating Expenses 49,434,342
Current Liabilities 15,284,000 Operating Margin 1,010,032
Long Term Liabilities 12,834,000 Other Income 602,030
Total Equity 44,895,000 Other Expense 439,062
Total Liabilities and Equity 73,013,000 Net Profit or Loss 1,173,000

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $27,019 Revenue per Bed $1,940,168 Revenue per Person $50,444,374
Net Margin per Discharge $541 Net Margin per Bed $38,847 Net Margin per Person $1,010,032
Net Profit per Discharge $628 Net Profit per Bed $45,115 Net Profit per Person $1,173,000
Net Fixed Assets per Discharge $14,980 Net Fixed Assets per Bed $1,075,654 Net Fixed Assets per Bed $27,967,000
Long Term Debt per Discharge $6,874 Long Term Debt per Bed $493,615 Long Term Debt per Person $12,834,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 68.6 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,598 Net Fixed Assets 1,210 Population Estimate 1,151
Total Revenue 1,298 Long Term Liabilities 1,203 Total Patient Discharges 1,235
Net Margin 836 Total Patient Beds 1,667
Net Profit or Loss 1,341

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 7,740,107 9,812,511 0.7888
31 Intensive Care Unit 2,016,457 2,262,881 0.8911
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 4,597,777 9,381,067 0.4901
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 2,019,930 13 Nursing Administration 626,559
02,03 Captial Related - Movable Equipment 1,696,170 14 Central Services and Supply 201,194
04 Employee Benefits 6,058,552 15 Pharmacy 668,310
05 Administrative and General 8,943,548 16 Medical Records and Medical Library 326,290
06 Maintenance and Repairs 0 17 Social Services 241,897
07 Operation of Plant 2,794,861 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 891,478 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 675,787 20,21,22,23 Education Programs 0
Total General Service Cost Centers 25,144,576

County Profile for Kent - 2015