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 4,258,573 Total Charges 5,421,907
Fixed Assets 3,298,418 Contract Allowance 1,563,858
Other Assets 0 Operating Revenue 3,858,049
Total Assets 7,556,991 Operating Expenses 4,878,625
Current Liabilities 395,169 Operating Margin -1,020,576
Long Term Liabilities 857,503 Other Income 1,923,526
Total Equity 6,304,319 Other Expense 0
Total Liabilities and Equity 7,556,991 Net Profit or Loss 902,950

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $71,445 Revenue per Bed $321,504 Revenue per Person $3,858,049
Net Margin per Discharge ($18,900) Net Margin per Bed ($85,048) Net Margin per Person ($1,020,576)
Net Profit per Discharge $16,721 Net Profit per Bed $75,246 Net Profit per Person $902,950
Net Fixed Assets per Discharge $61,082 Net Fixed Assets per Bed $274,868 Net Fixed Assets per Bed $3,298,418
Long Term Debt per Discharge $15,880 Long Term Debt per Bed $71,459 Long Term Debt per Person $857,503
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 7.0 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,484 Net Fixed Assets 2,198 Population Estimate 1,151
Total Revenue 2,491 Long Term Liabilities 1,914 Total Patient Discharges 2,493
Net Margin 1,964 Total Patient Beds 2,487
Net Profit or Loss 1,316

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 994,721 406,614 2.4464
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 63,574 69,445 0.9155
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 176,630 13 Nursing Administration 84,829
02,03 Captial Related - Movable Equipment 135,244 14 Central Services and Supply 214,626
04 Employee Benefits 510,623 15 Pharmacy 103,258
05 Administrative and General 1,032,157 16 Medical Records and Medical Library 58,726
06 Maintenance and Repairs 0 17 Social Services 1,107
07 Operation of Plant 193,447 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 71,845 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 111,767 20,21,22,23 Education Programs 0
Total General Service Cost Centers 2,694,259

County Profile for Cheyenne - 2014