County Profile for Cheyenne - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2020 2,614
Total Cost Reports Filed in 2020 1 Total Births 11
Total Cost Reports Submitted 0 Total Deaths 14
Total Cost Reports Settled 1 Net Population Natural Change -3
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 1
Total Cost Reports Audited 0 Total Residual 0
Net Population Change -2

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 12,467,306 Total Charges 12,578,665
Fixed Assets 1,254,742 Contract Allowance 2,574,753
Other Assets 0 Operating Revenue 10,003,912
Total Assets 13,722,048 Operating Expenses 14,219,100
Current Liabilities 10,500,293 Operating Margin -4,215,188
Long Term Liabilities 70,369 Other Income 4,769,341
Total Equity 3,151,386 Other Expense 0
Total Liabilities and Equity 13,722,048 Net Profit or Loss 554,153

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $42,033 Revenue per Bed $588,465 Revenue per Person $3,826
Net Margin per Discharge ($17,711) Net Margin per Bed ($247,952) Net Margin per Person ($1,612)
Net Profit per Discharge $2,328 Net Profit per Bed $32,597 Net Profit per Person $212
Net Fixed Assets per Discharge $5,272 Net Fixed Assets per Bed $73,808 Net Fixed Assets per Bed $480
Long Term Debt per Discharge $296 Long Term Debt per Bed $4,139 Long Term Debt per Person $27
Persons per Discharge 0 Persons per Bed 154
Occupancy Rate 24.4 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,343 Net Fixed Assets 2,357 Population Estimate 2,988
Total Revenue 2,266 Long Term Liabilities 2,141 Total Patient Discharges 2,050
Net Margin 2,189 Total Patient Beds 2,296
Net Profit or Loss 1,666

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,801,168 1,271,465 2.2031
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 35,918 38,700 0.9281
44 Skilled Nursing Care 0 0
50 Operating Room 236,277 534,283 0.4422
51 Recovery Room 0 0
52 Labor and Delivery Room 67,120 108,250 0.6200

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 166,504 13 Nursing Administration 248,704
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 6,257
04 Employee Benefits 0 15 Pharmacy 131,488
05 Administrative and General 2,554,147 16 Medical Records and Medical Library 246,056
06 Maintenance and Repairs 202,683 17 Social Services 0
07 Operation of Plant 90,180 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 242,662 19 Non Physician Anesthetist 413,986
10,11 Dietary and Cafeteria 191,142 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,493,809

County Profile for Cheyenne - 2020