County Profile for Cheyenne - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2020 9,483
Total Cost Reports Filed in 2020 1 Total Births 20
Total Cost Reports Submitted 0 Total Deaths 29
Total Cost Reports Settled 1 Net Population Natural Change -9
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 28
Total Cost Reports Audited 0 Total Residual 0
Net Population Change 19

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 33,023,424 Total Charges 83,792,510
Fixed Assets 38,878,517 Contract Allowance 28,860,243
Other Assets 27,086,213 Operating Revenue 54,932,267
Total Assets 98,988,154 Operating Expenses 61,839,275
Current Liabilities 14,706,480 Operating Margin -6,907,008
Long Term Liabilities 42,601,594 Other Income 8,832,407
Total Equity 41,680,080 Other Expense 0
Total Liabilities and Equity 98,988,154 Net Profit or Loss 1,925,399

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $136,308 Revenue per Bed $3,433,267 Revenue per Person $5,792
Net Margin per Discharge ($17,139) Net Margin per Bed ($431,688) Net Margin per Person ($728)
Net Profit per Discharge $4,778 Net Profit per Bed $120,337 Net Profit per Person $203
Net Fixed Assets per Discharge $96,473 Net Fixed Assets per Bed $2,429,907 Net Fixed Assets per Bed $4,099
Long Term Debt per Discharge $105,711 Long Term Debt per Bed $2,662,600 Long Term Debt per Person $4,492
Persons per Discharge 0 Persons per Bed 593
Occupancy Rate 28.1 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,569 Net Fixed Assets 1,074 Population Estimate 2,455
Total Revenue 1,304 Long Term Liabilities 725 Total Patient Discharges 1,839
Net Margin 2,448 Total Patient Beds 2,332
Net Profit or Loss 1,398

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,139,485 3,238,738 1.8956
31 Intensive Care Unit 524,473 453,504 1.1565
32 Coronary Care Unit 0 0
43 Nursery 176,241 90,408 1.9494
44 Skilled Nursing Care 5,909,886 4,984,120 1.1857
50 Operating Room 6,017,344 12,328,536 0.4881
51 Recovery Room 0 0
52 Labor and Delivery Room 333,930 152,541 2.1891

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 4,293,631 13 Nursing Administration 188,085
02,03 Captial Related - Movable Equipment 1,650,366 14 Central Services and Supply 0
04 Employee Benefits 7,961,352 15 Pharmacy 0
05 Administrative and General 7,245,280 16 Medical Records and Medical Library 508,443
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,410,479 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 811,716 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 856,265 20,21,22,23 Education Programs 0
Total General Service Cost Centers 24,925,617

County Profile for Cheyenne - 2020