County Profile for Cheyenne - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 2,624
Total Cost Reports Filed in 2021 1 Total Births 36
Total Cost Reports Submitted 0 Total Deaths 56
Total Cost Reports Settled 1 Net Population Natural Change -20
Total Cost Reports Reopened 0 Total International Migration 1
Total Cost Reports Ammended 0 Total Domestic Migration 28
Total Cost Reports Audited 0 Total Residual 0
Net Population Change 9

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 5,989,672 Total Charges 13,818,643
Fixed Assets 1,765,494 Contract Allowance 2,209,723
Other Assets 0 Operating Revenue 11,608,920
Total Assets 7,755,166 Operating Expenses 15,680,776
Current Liabilities 1,821,214 Operating Margin -4,071,856
Long Term Liabilities 117,162 Other Income 5,877,445
Total Equity 5,816,790 Other Expense 0
Total Liabilities and Equity 7,755,166 Net Profit or Loss 1,805,589

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $49,400 Revenue per Bed $682,878 Revenue per Person $4,422
Net Margin per Discharge ($17,327) Net Margin per Bed ($239,521) Net Margin per Person ($1,551)
Net Profit per Discharge $7,683 Net Profit per Bed $106,211 Net Profit per Person $688
Net Fixed Assets per Discharge $7,513 Net Fixed Assets per Bed $103,853 Net Fixed Assets per Bed $673
Long Term Debt per Discharge $499 Long Term Debt per Bed $6,892 Long Term Debt per Person $45
Persons per Discharge 0 Persons per Bed 154
Occupancy Rate 18.3 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,343 Net Fixed Assets 2,325 Population Estimate 2,987
Total Revenue 2,232 Long Term Liabilities 2,079 Total Patient Discharges 2,064
Net Margin 2,432 Total Patient Beds 2,282
Net Profit or Loss 1,868

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 2,883,557 990,716 2.9106
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 47,154 49,025 0.9618
44 Skilled Nursing Care 0 0
50 Operating Room 268,012 763,907 0.3508
51 Recovery Room 0 0
52 Labor and Delivery Room 95,941 125,950 0.7617

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 120,498 13 Nursing Administration 332,978
02,03 Captial Related - Movable Equipment 65,892 14 Central Services and Supply 8,611
04 Employee Benefits 0 15 Pharmacy 143,483
05 Administrative and General 2,567,571 16 Medical Records and Medical Library 277,547
06 Maintenance and Repairs 204,378 17 Social Services 0
07 Operation of Plant 93,409 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 289,824 19 Non Physician Anesthetist 462,759
10,11 Dietary and Cafeteria 224,581 20,21,22,23 Education Programs 0
Total General Service Cost Centers 4,791,531

County Profile for Cheyenne - 2021