County Profile for Cheyenne - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2021 9,502
Total Cost Reports Filed in 2021 1 Total Births 91
Total Cost Reports Submitted 0 Total Deaths 127
Total Cost Reports Settled 1 Net Population Natural Change -36
Total Cost Reports Reopened 0 Total International Migration 3
Total Cost Reports Ammended 0 Total Domestic Migration 43
Total Cost Reports Audited 0 Total Residual 6
Net Population Change 16

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 34,186,753 Total Charges 101,704,192
Fixed Assets 37,357,647 Contract Allowance 32,908,468
Other Assets 31,717,611 Operating Revenue 68,795,724
Total Assets 103,262,011 Operating Expenses 64,437,148
Current Liabilities 14,914,472 Operating Margin 4,358,576
Long Term Liabilities 37,808,426 Other Income 8,497,457
Total Equity 50,539,113 Other Expense 0
Total Liabilities and Equity 103,262,011 Net Profit or Loss 12,856,033

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $166,576 Revenue per Bed $4,299,733 Revenue per Person $7,239
Net Margin per Discharge $10,553 Net Margin per Bed $272,411 Net Margin per Person $459
Net Profit per Discharge $31,128 Net Profit per Bed $803,502 Net Profit per Person $1,353
Net Fixed Assets per Discharge $90,454 Net Fixed Assets per Bed $2,334,853 Net Fixed Assets per Bed $3,931
Long Term Debt per Discharge $91,546 Long Term Debt per Bed $2,363,027 Long Term Debt per Person $3,979
Persons per Discharge 0 Persons per Bed 594
Occupancy Rate 32.4 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,541 Net Fixed Assets 1,106 Population Estimate 2,450
Total Revenue 1,247 Long Term Liabilities 739 Total Patient Discharges 1,836
Net Margin 602 Total Patient Beds 2,323
Net Profit or Loss 905

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,607,602 3,368,613 1.9615
31 Intensive Care Unit 340,084 681,680 0.4989
32 Coronary Care Unit 0 0
43 Nursery 200,840 189,208 1.0615
44 Skilled Nursing Care 5,770,635 4,421,233 1.3052
50 Operating Room 5,859,309 15,246,189 0.3843
51 Recovery Room 0 0
52 Labor and Delivery Room 360,337 338,559 1.0643

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,749,393 13 Nursing Administration 192,357
02,03 Captial Related - Movable Equipment 1,219,847 14 Central Services and Supply 0
04 Employee Benefits 9,994,840 15 Pharmacy 0
05 Administrative and General 5,970,869 16 Medical Records and Medical Library 872,885
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,488,979 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 789,319 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 895,579 20,21,22,23 Education Programs 0
Total General Service Cost Centers 25,174,068

County Profile for Cheyenne - 2021