County Profile for Cheyenne - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 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 3,155,310 Total Charges 8,811,451
Fixed Assets 1,619,983 Contract Allowance 1,209,051
Other Assets 0 Operating Revenue 7,602,400
Total Assets 4,775,293 Operating Expenses 10,579,122
Current Liabilities 1,185,757 Operating Margin -2,976,722
Long Term Liabilities 11,133 Other Income 1,590,442
Total Equity 3,578,403 Other Expense 0
Total Liabilities and Equity 4,775,293 Net Profit or Loss -1,386,280

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $39,596 Revenue per Bed $447,200 Revenue per Person $7,602,400
Net Margin per Discharge ($15,504) Net Margin per Bed ($175,101) Net Margin per Person ($2,976,722)
Net Profit per Discharge ($7,220) Net Profit per Bed ($81,546) Net Profit per Person ($1,386,280)
Net Fixed Assets per Discharge $8,437 Net Fixed Assets per Bed $95,293 Net Fixed Assets per Bed $1,619,983
Long Term Debt per Discharge $58 Long Term Debt per Bed $655 Long Term Debt per Person $11,133
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 19.3 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,408 Net Fixed Assets 2,339 Population Estimate 1,151
Total Revenue 2,347 Long Term Liabilities 2,153 Total Patient Discharges 2,234
Net Margin 2,467 Total Patient Beds 2,354
Net Profit or Loss 2,815

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,460,533 900,195 2.7333
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 48,286 32,800 1.4721
44 Skilled Nursing Care 0 0
50 Operating Room 191,664 418,137 0.4584
51 Recovery Room 0 0
52 Labor and Delivery Room 87,897 79,922 1.0998

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 228,494 13 Nursing Administration 181,574
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 15,303
04 Employee Benefits 0 15 Pharmacy 42,689
05 Administrative and General 2,013,094 16 Medical Records and Medical Library 229,132
06 Maintenance and Repairs 128,244 17 Social Services 0
07 Operation of Plant 85,753 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 127,560 19 Non Physician Anesthetist 304,997
10,11 Dietary and Cafeteria 156,362 20,21,22,23 Education Programs 0
Total General Service Cost Centers 3,513,202

County Profile for Cheyenne - 2016