County Profile for Cheyenne - 2014



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2014 0
Total Cost Reports Filed in 2014 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 18,933,292 Total Charges 73,694,377
Fixed Assets 27,109,164 Contract Allowance 27,571,690
Other Assets 12,603,774 Operating Revenue 46,122,687
Total Assets 58,646,230 Operating Expenses 41,494,412
Current Liabilities 9,088,075 Operating Margin 4,628,275
Long Term Liabilities 10,666,180 Other Income 825,597
Total Equity 38,891,975 Other Expense 0
Total Liabilities and Equity 58,646,230 Net Profit or Loss 5,453,872

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $64,779 Revenue per Bed $2,882,668 Revenue per Person $46,122,687
Net Margin per Discharge $6,500 Net Margin per Bed $289,267 Net Margin per Person $4,628,275
Net Profit per Discharge $7,660 Net Profit per Bed $340,867 Net Profit per Person $5,453,872
Net Fixed Assets per Discharge $38,075 Net Fixed Assets per Bed $1,694,323 Net Fixed Assets per Bed $27,109,164
Long Term Debt per Discharge $14,981 Long Term Debt per Bed $666,636 Long Term Debt per Person $10,666,180
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 41.7 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,536 Net Fixed Assets 1,212 Population Estimate 1,151
Total Revenue 1,303 Long Term Liabilities 1,277 Total Patient Discharges 1,756
Net Margin 485 Total Patient Beds 2,399
Net Profit or Loss 801

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,159,473 3,011,111 1.3814
31 Intensive Care Unit 297,093 341,873 0.8690
32 Coronary Care Unit 0 0
43 Nursery 53,898 131,483 0.4099
44 Skilled Nursing Care 2,242,727 2,136,196 1.0499
50 Operating Room 2,440,523 5,816,081 0.4196
51 Recovery Room 0 0
52 Labor and Delivery Room 475,040 225,702 2.1047

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 453,132 13 Nursing Administration 103,847
02,03 Captial Related - Movable Equipment 716,970 14 Central Services and Supply 0
04 Employee Benefits 5,168,626 15 Pharmacy 0
05 Administrative and General 4,410,083 16 Medical Records and Medical Library 438,555
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 808,539 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 569,633 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 651,766 20,21,22,23 Education Programs 0
Total General Service Cost Centers 13,321,151

County Profile for Cheyenne - 2014