County Profile for Cheyenne - 2022



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2022 1,734
Total Cost Reports Filed in 2022 1 Total Births 14
Total Cost Reports Submitted 0 Total Deaths 29
Total Cost Reports Settled 1 Net Population Natural Change -15
Total Cost Reports Reopened 0 Total International Migration 16
Total Cost Reports Ammended 0 Total Domestic Migration 16
Total Cost Reports Audited 0 Total Residual -2
Net Population Change 15

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 11,727,650 Total Charges 9,682,285
Fixed Assets 6,068,551 Contract Allowance 1,346,264
Other Assets 59,512 Operating Revenue 8,336,021
Total Assets 17,855,713 Operating Expenses 11,899,944
Current Liabilities 984,623 Operating Margin -3,563,923
Long Term Liabilities 1,430,313 Other Income 2,853,178
Total Equity 15,440,776 Other Expense 0
Total Liabilities and Equity 17,855,712 Net Profit or Loss -710,745

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $160,308 Revenue per Bed $694,668 Revenue per Person $4,805
Net Margin per Discharge ($68,537) Net Margin per Bed ($296,994) Net Margin per Person ($2,054)
Net Profit per Discharge ($13,668) Net Profit per Bed ($59,229) Net Profit per Person ($410)
Net Fixed Assets per Discharge $116,703 Net Fixed Assets per Bed $505,713 Net Fixed Assets per Bed $3,498
Long Term Debt per Discharge $27,506 Long Term Debt per Bed $119,193 Long Term Debt per Person $824
Persons per Discharge 0 Persons per Bed 145
Occupancy Rate 23.5 %
Length of Stay 18 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,410 Net Fixed Assets 2,036 Population Estimate 3,064
Total Revenue 2,373 Long Term Liabilities 1,746 Total Patient Discharges 2,412
Net Margin 2,185 Total Patient Beds 2,423
Net Profit or Loss 2,460

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,825,820 1,042,823 1.7508
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 77,688 7,833 9.9180
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 389,275 13 Nursing Administration 123,195
02,03 Captial Related - Movable Equipment 353,458 14 Central Services and Supply 395,630
04 Employee Benefits 794,124 15 Pharmacy 147,508
05 Administrative and General 2,349,213 16 Medical Records and Medical Library 170,341
06 Maintenance and Repairs 0 17 Social Services 63,813
07 Operation of Plant 431,949 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 111,820 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 186,566 20,21,22,23 Education Programs 0
Total General Service Cost Centers 5,516,892

County Profile for Cheyenne - 2022