County Profile for Cheyenne - 2022



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2022 9,524
Total Cost Reports Filed in 2022 1 Total Births 103
Total Cost Reports Submitted 0 Total Deaths 136
Total Cost Reports Settled 1 Net Population Natural Change -33
Total Cost Reports Reopened 0 Total International Migration 20
Total Cost Reports Ammended 0 Total Domestic Migration 38
Total Cost Reports Audited 0 Total Residual -5
Net Population Change 20

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 28,912,746 Total Charges 107,702,167
Fixed Assets 36,377,078 Contract Allowance 39,712,586
Other Assets 31,824,013 Operating Revenue 67,989,581
Total Assets 97,113,837 Operating Expenses 67,454,835
Current Liabilities 8,298,516 Operating Margin 534,746
Long Term Liabilities 37,123,744 Other Income 2,219,391
Total Equity 51,691,577 Other Expense 1,895,873
Total Liabilities and Equity 97,113,837 Net Profit or Loss 858,264

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $141,941 Revenue per Bed $4,249,349 Revenue per Person $7,138
Net Margin per Discharge $1,116 Net Margin per Bed $33,422 Net Margin per Person $56
Net Profit per Discharge $1,792 Net Profit per Bed $53,642 Net Profit per Person $90
Net Fixed Assets per Discharge $75,944 Net Fixed Assets per Bed $2,273,567 Net Fixed Assets per Bed $3,819
Long Term Debt per Discharge $77,503 Long Term Debt per Bed $2,320,234 Long Term Debt per Person $3,898
Persons per Discharge 0 Persons per Bed 595
Occupancy Rate 30.1 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,559 Net Fixed Assets 1,149 Population Estimate 2,449
Total Revenue 1,268 Long Term Liabilities 747 Total Patient Discharges 1,750
Net Margin 706 Total Patient Beds 2,324
Net Profit or Loss 1,266

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,298,816 3,583,651 1.7577
31 Intensive Care Unit 280,476 183,792 1.5261
32 Coronary Care Unit 0 0
43 Nursery 195,444 177,650 1.1002
44 Skilled Nursing Care 0 0
50 Operating Room 7,022,326 16,323,832 0.4302
51 Recovery Room 0 0
52 Labor and Delivery Room 443,475 434,305 1.0211

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,703,896 13 Nursing Administration 212,162
02,03 Captial Related - Movable Equipment 1,437,742 14 Central Services and Supply 0
04 Employee Benefits 7,049,797 15 Pharmacy 0
05 Administrative and General 5,814,691 16 Medical Records and Medical Library 937,261
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,495,706 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 799,993 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 1,001,017 20,21,22,23 Education Programs 0
Total General Service Cost Centers 22,452,265

County Profile for Cheyenne - 2022