County Profile for Cheyenne - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 1 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 0 Net Population Natural Change 0
Total Cost Reports Reopened 1 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 6,471,697 Total Charges 7,553,100
Fixed Assets 3,623,984 Contract Allowance 2,860,720
Other Assets 0 Operating Revenue 4,692,380
Total Assets 10,095,681 Operating Expenses 6,540,901
Current Liabilities 658,424 Operating Margin -1,848,521
Long Term Liabilities 0 Other Income 1,500,987
Total Equity 9,437,257 Other Expense 0
Total Liabilities and Equity 10,095,681 Net Profit or Loss -347,534

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $82,322 Revenue per Bed $391,032 Revenue per Person $4,692,380
Net Margin per Discharge ($32,430) Net Margin per Bed ($154,043) Net Margin per Person ($1,848,521)
Net Profit per Discharge ($6,097) Net Profit per Bed ($28,961) Net Profit per Person ($347,534)
Net Fixed Assets per Discharge $63,579 Net Fixed Assets per Bed $301,999 Net Fixed Assets per Bed $3,623,984
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 5.7 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,438 Net Fixed Assets 2,156 Population Estimate 1,151
Total Revenue 2,459 Long Term Liabilities 2,130 Total Patient Discharges 2,439
Net Margin 2,129 Total Patient Beds 2,452
Net Profit or Loss 2,504

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 974,603 420,490 2.3178
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 54,115 26,637 2.0316
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 260,378 13 Nursing Administration 47,285
02,03 Captial Related - Movable Equipment 231,024 14 Central Services and Supply 188,625
04 Employee Benefits 637,001 15 Pharmacy 166,793
05 Administrative and General 921,644 16 Medical Records and Medical Library 73,443
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 194,357 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 97,033 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 139,579 20,21,22,23 Education Programs 0
Total General Service Cost Centers 2,957,162

County Profile for Cheyenne - 2018