County Profile for Cheyenne - 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 3,724,671 Total Charges 3,705,586
Fixed Assets 3,455,107 Contract Allowance 582,756
Other Assets 0 Operating Revenue 3,122,830
Total Assets 7,179,778 Operating Expenses 4,486,097
Current Liabilities 1,337,769 Operating Margin -1,363,267
Long Term Liabilities 0 Other Income 1,913,805
Total Equity 5,842,009 Other Expense 0
Total Liabilities and Equity 7,179,778 Net Profit or Loss 550,538

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $48,044 Revenue per Bed $260,236 Revenue per Person $3,122,830
Net Margin per Discharge ($20,973) Net Margin per Bed ($113,606) Net Margin per Person ($1,363,267)
Net Profit per Discharge $8,470 Net Profit per Bed $45,878 Net Profit per Person $550,538
Net Fixed Assets per Discharge $53,155 Net Fixed Assets per Bed $287,926 Net Fixed Assets per Bed $3,455,107
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 7.5 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,517 Net Fixed Assets 2,184 Population Estimate 1,151
Total Revenue 2,512 Long Term Liabilities 2,220 Total Patient Discharges 2,497
Net Margin 2,047 Total Patient Beds 2,502
Net Profit or Loss 1,461

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 937,875 246,567 3.8037
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 0 0
44 Skilled Nursing Care 0 0
50 Operating Room 84,319 57,483 1.4669
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 114,970 13 Nursing Administration 72,547
02,03 Captial Related - Movable Equipment 201,803 14 Central Services and Supply 225,826
04 Employee Benefits 461,431 15 Pharmacy 80,469
05 Administrative and General 776,254 16 Medical Records and Medical Library 57,367
06 Maintenance and Repairs 0 17 Social Services 398
07 Operation of Plant 180,329 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 53,766 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 95,972 20,21,22,23 Education Programs 0
Total General Service Cost Centers 2,321,132

County Profile for Cheyenne - 2013