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 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 2,800,175 Total Charges 9,196,569
Fixed Assets 1,302,346 Contract Allowance 523,465
Other Assets 0 Operating Revenue 8,673,104
Total Assets 4,102,521 Operating Expenses 11,652,107
Current Liabilities 1,239,976 Operating Margin -2,979,003
Long Term Liabilities 49,787 Other Income 2,164,645
Total Equity 2,812,758 Other Expense 0
Total Liabilities and Equity 4,102,521 Net Profit or Loss -814,358

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $66,716 Revenue per Bed $510,183 Revenue per Person $8,673,104
Net Margin per Discharge ($22,915) Net Margin per Bed ($175,235) Net Margin per Person ($2,979,003)
Net Profit per Discharge ($6,264) Net Profit per Bed ($47,903) Net Profit per Person ($814,358)
Net Fixed Assets per Discharge $10,018 Net Fixed Assets per Bed $76,609 Net Fixed Assets per Bed $1,302,346
Long Term Debt per Discharge $383 Long Term Debt per Bed $2,929 Long Term Debt per Person $49,787
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 19.8 %
Length of Stay 9 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,410 Net Fixed Assets 2,359 Population Estimate 1,151
Total Revenue 2,331 Long Term Liabilities 2,077 Total Patient Discharges 2,317
Net Margin 2,369 Total Patient Beds 2,323
Net Profit or Loss 2,655

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,437,824 974,850 2.5007
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 186,506 368,042 0.5068
51 Recovery Room 0 0
52 Labor and Delivery Room 14,639 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 246,360 13 Nursing Administration 241,803
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 9,611
04 Employee Benefits 0 15 Pharmacy 100,329
05 Administrative and General 2,150,154 16 Medical Records and Medical Library 237,777
06 Maintenance and Repairs 212,057 17 Social Services 0
07 Operation of Plant 95,637 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 165,000 19 Non Physician Anesthetist 293,627
10,11 Dietary and Cafeteria 192,275 20,21,22,23 Education Programs 0
Total General Service Cost Centers 3,944,630

County Profile for Cheyenne - 2018