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 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 1,857,242 Total Charges 7,390,934
Fixed Assets 2,420,497 Contract Allowance 272,189
Other Assets 1,563,481 Operating Revenue 7,118,745
Total Assets 5,841,220 Operating Expenses 8,790,739
Current Liabilities 931,160 Operating Margin -1,671,994
Long Term Liabilities 17,438 Other Income 330,596
Total Equity 4,892,622 Other Expense 0
Total Liabilities and Equity 5,841,220 Net Profit or Loss -1,341,398

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $28,249 Revenue per Bed $418,750 Revenue per Person $7,118,745
Net Margin per Discharge ($6,635) Net Margin per Bed ($98,353) Net Margin per Person ($1,671,994)
Net Profit per Discharge ($5,323) Net Profit per Bed ($78,906) Net Profit per Person ($1,341,398)
Net Fixed Assets per Discharge $9,605 Net Fixed Assets per Bed $142,382 Net Fixed Assets per Bed $2,420,497
Long Term Debt per Discharge $69 Long Term Debt per Bed $1,026 Long Term Debt per Person $17,438
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 25.0 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,446 Net Fixed Assets 2,271 Population Estimate 1,151
Total Revenue 2,374 Long Term Liabilities 2,200 Total Patient Discharges 2,242
Net Margin 2,151 Total Patient Beds 2,386
Net Profit or Loss 2,864

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,400,598 901,800 2.6620
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 3,371 12,600 0.2675
44 Skilled Nursing Care 0 0
50 Operating Room 181,223 373,344 0.4854
51 Recovery Room 0 0
52 Labor and Delivery Room 40,469 44,819 0.9029

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 259,486 13 Nursing Administration 163,373
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 28,715
04 Employee Benefits 0 15 Pharmacy 57,057
05 Administrative and General 1,434,608 16 Medical Records and Medical Library 220,374
06 Maintenance and Repairs 91,848 17 Social Services 0
07 Operation of Plant 96,956 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 132,208 19 Non Physician Anesthetist 226,820
10,11 Dietary and Cafeteria 170,959 20,21,22,23 Education Programs 0
Total General Service Cost Centers 2,882,404

County Profile for Cheyenne - 2013