County Profile for Cheyenne - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 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 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 23,784,136 Total Charges 80,336,676
Fixed Assets 45,414,812 Contract Allowance 26,843,877
Other Assets 16,353,002 Operating Revenue 53,492,799
Total Assets 85,551,950 Operating Expenses 55,738,997
Current Liabilities 4,657,174 Operating Margin -2,246,198
Long Term Liabilities 39,785,982 Other Income 1,350,991
Total Equity 41,108,794 Other Expense 0
Total Liabilities and Equity 85,551,950 Net Profit or Loss -895,207

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $99,987 Revenue per Bed $3,343,300 Revenue per Person $53,492,799
Net Margin per Discharge ($4,199) Net Margin per Bed ($140,387) Net Margin per Person ($2,246,198)
Net Profit per Discharge ($1,673) Net Profit per Bed ($55,950) Net Profit per Person ($895,207)
Net Fixed Assets per Discharge $84,887 Net Fixed Assets per Bed $2,838,426 Net Fixed Assets per Bed $45,414,812
Long Term Debt per Discharge $74,366 Long Term Debt per Bed $2,486,624 Long Term Debt per Person $39,785,982
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 29.6 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,595 Net Fixed Assets 983 Population Estimate 1,151
Total Revenue 1,299 Long Term Liabilities 717 Total Patient Discharges 1,784
Net Margin 2,234 Total Patient Beds 2,359
Net Profit or Loss 2,668

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,165,394 2,575,867 2.0053
31 Intensive Care Unit 271,388 179,734 1.5099
32 Coronary Care Unit 0 0
43 Nursery 137,067 99,348 1.3797
44 Skilled Nursing Care 5,613,646 4,915,075 1.1421
50 Operating Room 4,840,415 9,092,330 0.5324
51 Recovery Room 0 0
52 Labor and Delivery Room 549,489 154,367 3.5596

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,258,429 13 Nursing Administration 170,652
02,03 Captial Related - Movable Equipment 1,912,095 14 Central Services and Supply 0
04 Employee Benefits 5,694,489 15 Pharmacy 0
05 Administrative and General 5,783,343 16 Medical Records and Medical Library 396,826
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,338,709 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 744,446 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 855,445 20,21,22,23 Education Programs 0
Total General Service Cost Centers 21,154,434

County Profile for Cheyenne - 2018