County Profile for Cheyenne - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 25,746,585 Total Charges 81,471,648
Fixed Assets 49,843,373 Contract Allowance 27,144,187
Other Assets 12,007,006 Operating Revenue 54,327,461
Total Assets 87,596,964 Operating Expenses 54,397,427
Current Liabilities 4,887,297 Operating Margin -69,966
Long Term Liabilities 40,705,666 Other Income 1,502,923
Total Equity 42,004,001 Other Expense 0
Total Liabilities and Equity 87,596,964 Net Profit or Loss 1,432,957

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $95,144 Revenue per Bed $3,395,466 Revenue per Person $54,327,461
Net Margin per Discharge ($123) Net Margin per Bed ($4,373) Net Margin per Person ($69,966)
Net Profit per Discharge $2,510 Net Profit per Bed $89,560 Net Profit per Person $1,432,957
Net Fixed Assets per Discharge $87,291 Net Fixed Assets per Bed $3,115,211 Net Fixed Assets per Bed $49,843,373
Long Term Debt per Discharge $71,288 Long Term Debt per Bed $2,544,104 Long Term Debt per Person $40,705,666
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 1,561 Net Fixed Assets 933 Population Estimate 1,151
Total Revenue 1,283 Long Term Liabilities 711 Total Patient Discharges 1,762
Net Margin 1,686 Total Patient Beds 2,373
Net Profit or Loss 1,199

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 4,667,734 2,434,014 1.9177
31 Intensive Care Unit 326,638 282,918 1.1545
32 Coronary Care Unit 0 0
43 Nursery 131,371 73,889 1.7780
44 Skilled Nursing Care 5,030,637 4,387,294 1.1466
50 Operating Room 4,716,123 8,607,636 0.5479
51 Recovery Room 0 0
52 Labor and Delivery Room 537,950 175,464 3.0659

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,285,803 13 Nursing Administration 144,297
02,03 Captial Related - Movable Equipment 2,037,529 14 Central Services and Supply 0
04 Employee Benefits 5,432,981 15 Pharmacy 0
05 Administrative and General 4,855,158 16 Medical Records and Medical Library 372,508
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,381,971 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 787,102 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 847,167 20,21,22,23 Education Programs 0
Total General Service Cost Centers 20,144,516

County Profile for Cheyenne - 2017