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 1,626,950 Total Charges 8,305,264
Fixed Assets 2,044,397 Contract Allowance 822,508
Other Assets 2,164,846 Operating Revenue 7,482,756
Total Assets 5,836,193 Operating Expenses 8,897,124
Current Liabilities 931,561 Operating Margin -1,414,368
Long Term Liabilities 15,501 Other Income 514,700
Total Equity 4,889,131 Other Expense 0
Total Liabilities and Equity 5,836,193 Net Profit or Loss -899,668

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $33,405 Revenue per Bed $440,162 Revenue per Person $7,482,756
Net Margin per Discharge ($6,314) Net Margin per Bed ($83,198) Net Margin per Person ($1,414,368)
Net Profit per Discharge ($4,016) Net Profit per Bed ($52,922) Net Profit per Person ($899,668)
Net Fixed Assets per Discharge $9,127 Net Fixed Assets per Bed $120,259 Net Fixed Assets per Bed $2,044,397
Long Term Debt per Discharge $69 Long Term Debt per Bed $912 Long Term Debt per Person $15,501
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 23.7 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,430 Net Fixed Assets 2,318 Population Estimate 1,151
Total Revenue 2,361 Long Term Liabilities 2,188 Total Patient Discharges 2,232
Net Margin 2,074 Total Patient Beds 2,375
Net Profit or Loss 2,744

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,348,767 1,043,200 2.2515
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 9,384 5,600 1.6757
44 Skilled Nursing Care 0 0
50 Operating Room 167,570 290,879 0.5761
51 Recovery Room 0 0
52 Labor and Delivery Room 55,914 25,357 2.2051

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 236,886 13 Nursing Administration 224,142
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 13,312
04 Employee Benefits 0 15 Pharmacy 46,377
05 Administrative and General 1,506,743 16 Medical Records and Medical Library 247,991
06 Maintenance and Repairs 84,702 17 Social Services 0
07 Operation of Plant 98,007 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 136,861 19 Non Physician Anesthetist 248,726
10,11 Dietary and Cafeteria 153,711 20,21,22,23 Education Programs 0
Total General Service Cost Centers 2,997,458

County Profile for Cheyenne - 2014