County Profile for Cheyenne - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 1,716
Total Cost Reports Filed in 2021 1 Total Births 21
Total Cost Reports Submitted 0 Total Deaths 25
Total Cost Reports Settled 1 Net Population Natural Change -4
Total Cost Reports Reopened 0 Total International Migration 4
Total Cost Reports Ammended 0 Total Domestic Migration -27
Total Cost Reports Audited 0 Total Residual -1
Net Population Change -28

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 10,548,827 Total Charges 7,372,075
Fixed Assets 6,542,726 Contract Allowance 1,068,501
Other Assets 0 Operating Revenue 6,303,574
Total Assets 17,091,553 Operating Expenses 9,104,189
Current Liabilities 931,251 Operating Margin -2,800,615
Long Term Liabilities 1,216,689 Other Income 5,324,217
Total Equity 14,943,613 Other Expense 0
Total Liabilities and Equity 17,091,553 Net Profit or Loss 2,523,602

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $146,595 Revenue per Bed $525,298 Revenue per Person $3,671
Net Margin per Discharge ($65,131) Net Margin per Bed ($233,385) Net Margin per Person ($1,631)
Net Profit per Discharge $58,688 Net Profit per Bed $210,300 Net Profit per Person $1,470
Net Fixed Assets per Discharge $152,156 Net Fixed Assets per Bed $545,227 Net Fixed Assets per Bed $3,811
Long Term Debt per Discharge $28,295 Long Term Debt per Bed $101,391 Long Term Debt per Person $709
Persons per Discharge 0 Persons per Bed 143
Occupancy Rate 9.0 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,426 Net Fixed Assets 1,990 Population Estimate 3,066
Total Revenue 2,416 Long Term Liabilities 1,854 Total Patient Discharges 2,431
Net Margin 2,241 Total Patient Beds 2,425
Net Profit or Loss 1,753

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,574,409 472,831 3.3297
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 97,525 13,662 7.1384
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 299,370 13 Nursing Administration 100,987
02,03 Captial Related - Movable Equipment 311,263 14 Central Services and Supply 221,083
04 Employee Benefits 754,752 15 Pharmacy 214,513
05 Administrative and General 1,829,252 16 Medical Records and Medical Library 137,642
06 Maintenance and Repairs 0 17 Social Services 12,165
07 Operation of Plant 265,785 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 147,362 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 184,942 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,479,116

County Profile for Cheyenne - 2021