County Profile for Cheyenne - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2020 1,744
Total Cost Reports Filed in 2020 1 Total Births 8
Total Cost Reports Submitted 0 Total Deaths 5
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 -7
Total Cost Reports Audited 0 Total Residual 0
Net Population Change -4

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 11,317,172 Total Charges 6,974,946
Fixed Assets 5,210,482 Contract Allowance 995,069
Other Assets 0 Operating Revenue 5,979,877
Total Assets 16,527,654 Operating Expenses 6,865,462
Current Liabilities 2,898,451 Operating Margin -885,585
Long Term Liabilities 1,268,717 Other Income 3,513,465
Total Equity 12,360,486 Other Expense 0
Total Liabilities and Equity 16,527,654 Net Profit or Loss 2,627,880

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $145,851 Revenue per Bed $498,323 Revenue per Person $3,427
Net Margin per Discharge ($21,600) Net Margin per Bed ($73,799) Net Margin per Person ($507)
Net Profit per Discharge $64,095 Net Profit per Bed $218,990 Net Profit per Person $1,506
Net Fixed Assets per Discharge $127,085 Net Fixed Assets per Bed $434,207 Net Fixed Assets per Bed $2,986
Long Term Debt per Discharge $30,944 Long Term Debt per Bed $105,726 Long Term Debt per Person $727
Persons per Discharge 0 Persons per Bed 145
Occupancy Rate 10.3 %
Length of Stay 10 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,438 Net Fixed Assets 2,051 Population Estimate 3,064
Total Revenue 2,417 Long Term Liabilities 1,899 Total Patient Discharges 2,436
Net Margin 1,599 Total Patient Beds 2,431
Net Profit or Loss 1,274

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,029,949 426,096 2.4172
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 65,695 11,694 5.6178
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 118,882 13 Nursing Administration 86,625
02,03 Captial Related - Movable Equipment 276,376 14 Central Services and Supply 158,865
04 Employee Benefits 642,522 15 Pharmacy 188,842
05 Administrative and General 965,812 16 Medical Records and Medical Library 74,630
06 Maintenance and Repairs 0 17 Social Services 3,900
07 Operation of Plant 284,633 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 103,534 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 146,307 20,21,22,23 Education Programs 0
Total General Service Cost Centers 3,050,928

County Profile for Cheyenne - 2020