County Profile for Cheyenne - 2023



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2023 2,634
Total Cost Reports Filed in 2023 1 Total Births 35
Total Cost Reports Submitted 0 Total Deaths 33
Total Cost Reports Settled 1 Net Population Natural Change 2
Total Cost Reports Reopened 0 Total International Migration 1
Total Cost Reports Ammended 0 Total Domestic Migration 19
Total Cost Reports Audited 0 Total Residual -1
Net Population Change 21

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 6,762,864 Total Charges 15,156,337
Fixed Assets 1,866,202 Contract Allowance 1,795,983
Other Assets 0 Operating Revenue 13,360,354
Total Assets 8,629,066 Operating Expenses 20,127,866
Current Liabilities 2,972,903 Operating Margin -6,767,512
Long Term Liabilities 104,377 Other Income 6,467,597
Total Equity 5,551,787 Other Expense 0
Total Liabilities and Equity 8,629,067 Net Profit or Loss -299,915

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $67,137 Revenue per Bed $785,903 Revenue per Person $5,070
Net Margin per Discharge ($34,008) Net Margin per Bed ($398,089) Net Margin per Person ($2,568)
Net Profit per Discharge ($1,507) Net Profit per Bed ($17,642) Net Profit per Person ($114)
Net Fixed Assets per Discharge $9,378 Net Fixed Assets per Bed $109,777 Net Fixed Assets per Bed $708
Long Term Debt per Discharge $525 Long Term Debt per Bed $6,140 Long Term Debt per Person $40
Persons per Discharge 0 Persons per Bed 155
Occupancy Rate 20.4 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,347 Net Fixed Assets 2,337 Population Estimate 2,988
Total Revenue 2,222 Long Term Liabilities 2,018 Total Patient Discharges 2,077
Net Margin 2,452 Total Patient Beds 2,266
Net Profit or Loss 2,486

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,651,307 1,084,745 3.3661
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 63,825 61,710 1.0343
44 Skilled Nursing Care 0 0
50 Operating Room 283,886 1,014,140 0.2799
51 Recovery Room 0 0
52 Labor and Delivery Room 132,658 138,050 0.9609

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 154,783 13 Nursing Administration 267,584
02,03 Captial Related - Movable Equipment 0 14 Central Services and Supply 10,290
04 Employee Benefits 0 15 Pharmacy 155,488
05 Administrative and General 2,626,829 16 Medical Records and Medical Library 307,848
06 Maintenance and Repairs 259,797 17 Social Services 0
07 Operation of Plant 102,459 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 270,628 19 Non Physician Anesthetist 647,841
10,11 Dietary and Cafeteria 260,317 20,21,22,23 Education Programs 0
Total General Service Cost Centers 5,063,864

County Profile for Cheyenne - 2023