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 29,759,541 Total Charges 82,754,469
Fixed Assets 54,040,228 Contract Allowance 26,975,702
Other Assets 3,255,597 Operating Revenue 55,778,767
Total Assets 87,055,366 Operating Expenses 55,683,583
Current Liabilities 4,907,710 Operating Margin 95,184
Long Term Liabilities 41,576,612 Other Income 1,223,671
Total Equity 40,571,044 Other Expense 0
Total Liabilities and Equity 87,055,366 Net Profit or Loss 1,318,855

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $87,702 Revenue per Bed $3,486,173 Revenue per Person $55,778,767
Net Margin per Discharge $150 Net Margin per Bed $5,949 Net Margin per Person $95,184
Net Profit per Discharge $2,074 Net Profit per Bed $82,428 Net Profit per Person $1,318,855
Net Fixed Assets per Discharge $84,969 Net Fixed Assets per Bed $3,377,514 Net Fixed Assets per Bed $54,040,228
Long Term Debt per Discharge $65,372 Long Term Debt per Bed $2,598,538 Long Term Debt per Person $41,576,612
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 31.5 %
Length of Stay 3 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,532 Net Fixed Assets 901 Population Estimate 1,151
Total Revenue 1,263 Long Term Liabilities 708 Total Patient Discharges 1,736
Net Margin 946 Total Patient Beds 2,385
Net Profit or Loss 1,231

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 5,022,317 2,443,765 2.0552
31 Intensive Care Unit 321,539 216,194 1.4873
32 Coronary Care Unit 0 0
43 Nursery 176,990 158,285 1.1182
44 Skilled Nursing Care 5,627,110 4,438,251 1.2679
50 Operating Room 4,226,859 8,125,446 0.5202
51 Recovery Room 0 0
52 Labor and Delivery Room 629,514 233,239 2.6990

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,486,681 13 Nursing Administration 158,668
02,03 Captial Related - Movable Equipment 2,038,300 14 Central Services and Supply 0
04 Employee Benefits 4,658,258 15 Pharmacy 0
05 Administrative and General 5,215,671 16 Medical Records and Medical Library 540,121
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,369,794 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 852,530 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 905,058 20,21,22,23 Education Programs 0
Total General Service Cost Centers 20,225,081

County Profile for Cheyenne - 2016