County Profile for Cheyenne - 2023



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2023 1,738
Total Cost Reports Filed in 2023 1 Total Births 9
Total Cost Reports Submitted 0 Total Deaths 29
Total Cost Reports Settled 1 Net Population Natural Change -20
Total Cost Reports Reopened 0 Total International Migration 27
Total Cost Reports Ammended 0 Total Domestic Migration -3
Total Cost Reports Audited 0 Total Residual 0
Net Population Change 4

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 9,944,124 Total Charges 11,016,714
Fixed Assets 6,582,689 Contract Allowance 1,421,667
Other Assets 481,840 Operating Revenue 9,595,047
Total Assets 17,008,653 Operating Expenses 13,605,583
Current Liabilities 1,057,846 Operating Margin -4,010,536
Long Term Liabilities 1,868,107 Other Income 2,732,588
Total Equity 14,082,700 Other Expense 0
Total Liabilities and Equity 17,008,653 Net Profit or Loss -1,277,948

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $239,876 Revenue per Bed $799,587 Revenue per Person $5,518
Net Margin per Discharge ($100,263) Net Margin per Bed ($334,211) Net Margin per Person ($2,306)
Net Profit per Discharge ($31,949) Net Profit per Bed ($106,496) Net Profit per Person ($735)
Net Fixed Assets per Discharge $164,567 Net Fixed Assets per Bed $548,557 Net Fixed Assets per Bed $3,785
Long Term Debt per Discharge $46,703 Long Term Debt per Bed $155,676 Long Term Debt per Person $1,074
Persons per Discharge 0 Persons per Bed 145
Occupancy Rate 13.9 %
Length of Stay 14 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,397 Net Fixed Assets 2,017 Population Estimate 3,064
Total Revenue 2,346 Long Term Liabilities 1,707 Total Patient Discharges 2,417
Net Margin 2,206 Total Patient Beds 2,420
Net Profit or Loss 2,644

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 1,834,405 665,650 2.7558
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 103,903 12,925 8.0389
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 449,095 13 Nursing Administration 128,506
02,03 Captial Related - Movable Equipment 361,702 14 Central Services and Supply 296,949
04 Employee Benefits 830,489 15 Pharmacy 282,250
05 Administrative and General 2,682,328 16 Medical Records and Medical Library 172,998
06 Maintenance and Repairs 0 17 Social Services 44,477
07 Operation of Plant 679,862 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 124,882 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 180,558 20,21,22,23 Education Programs 0
Total General Service Cost Centers 6,234,096

County Profile for Cheyenne - 2023