County Profile for Kent - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 14,573,000 Total Charges 63,002,636
Fixed Assets 25,257,000 Contract Allowance 11,193,378
Other Assets 37,653,000 Operating Revenue 51,809,258
Total Assets 77,483,000 Operating Expenses 46,047,186
Current Liabilities 7,843,000 Operating Margin 5,762,072
Long Term Liabilities 9,763,000 Other Income 2,160,217
Total Equity 59,877,000 Other Expense 72,289
Total Liabilities and Equity 77,483,000 Net Profit or Loss 7,850,000

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $30,262 Revenue per Bed $2,467,108 Revenue per Person $51,809,258
Net Margin per Discharge $3,366 Net Margin per Bed $274,384 Net Margin per Person $5,762,072
Net Profit per Discharge $4,585 Net Profit per Bed $373,810 Net Profit per Person $7,850,000
Net Fixed Assets per Discharge $14,753 Net Fixed Assets per Bed $1,202,714 Net Fixed Assets per Bed $25,257,000
Long Term Debt per Discharge $5,703 Long Term Debt per Bed $464,905 Long Term Debt per Person $9,763,000
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 71.8 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,698 Net Fixed Assets 1,291 Population Estimate 1,151
Total Revenue 1,313 Long Term Liabilities 1,306 Total Patient Discharges 1,256
Net Margin 462 Total Patient Beds 2,200
Net Profit or Loss 725

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 8,830,950 8,530,610 1.0352
31 Intensive Care Unit 1,904,927 1,153,643 1.6512
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 4,703,181 7,417,410 0.6341
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 2,771,769 13 Nursing Administration 629,238
02,03 Captial Related - Movable Equipment 2,311,578 14 Central Services and Supply 196,716
04 Employee Benefits 4,269,098 15 Pharmacy 644,066
05 Administrative and General 9,578,888 16 Medical Records and Medical Library 300,345
06 Maintenance and Repairs 0 17 Social Services 175,551
07 Operation of Plant 2,087,677 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 960,724 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 698,528 20,21,22,23 Education Programs 0
Total General Service Cost Centers 24,624,178

County Profile for Kent - 2017