County Profile for Cheyenne - 2023



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2023 9,549
Total Cost Reports Filed in 2023 1 Total Births 100
Total Cost Reports Submitted 0 Total Deaths 113
Total Cost Reports Settled 1 Net Population Natural Change -13
Total Cost Reports Reopened 0 Total International Migration 15
Total Cost Reports Ammended 0 Total Domestic Migration 25
Total Cost Reports Audited 0 Total Residual -2
Net Population Change 25

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 44,498,259 Total Charges 119,579,832
Fixed Assets 43,207,053 Contract Allowance 51,991,417
Other Assets 20,219,557 Operating Revenue 67,588,415
Total Assets 107,924,869 Operating Expenses 70,649,324
Current Liabilities 10,463,094 Operating Margin -3,060,909
Long Term Liabilities 36,691,323 Other Income 11,886,056
Total Equity 60,770,452 Other Expense -547,928
Total Liabilities and Equity 107,924,869 Net Profit or Loss 9,373,075

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $140,225 Revenue per Bed $4,224,276 Revenue per Person $7,077
Net Margin per Discharge ($6,350) Net Margin per Bed ($191,307) Net Margin per Person ($321)
Net Profit per Discharge $19,446 Net Profit per Bed $585,817 Net Profit per Person $981
Net Fixed Assets per Discharge $89,641 Net Fixed Assets per Bed $2,700,441 Net Fixed Assets per Bed $4,524
Long Term Debt per Discharge $76,123 Long Term Debt per Bed $2,293,208 Long Term Debt per Person $3,842
Persons per Discharge 0 Persons per Bed 597
Occupancy Rate 26.0 %
Length of Stay 4 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 1,544 Net Fixed Assets 1,062 Population Estimate 2,448
Total Revenue 1,296 Long Term Liabilities 757 Total Patient Discharges 1,699
Net Margin 2,084 Total Patient Beds 2,310
Net Profit or Loss 740

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 6,841,443 3,217,767 2.1261
31 Intensive Care Unit 332,184 203,314 1.6338
32 Coronary Care Unit 0 0
43 Nursery 150,769 199,667 0.7551
44 Skilled Nursing Care 0 0
50 Operating Room 7,047,070 17,589,197 0.4006
51 Recovery Room 0 0
52 Labor and Delivery Room 471,260 464,196 1.0152

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 3,512,680 13 Nursing Administration 227,506
02,03 Captial Related - Movable Equipment 1,648,470 14 Central Services and Supply 0
04 Employee Benefits 11,464,164 15 Pharmacy 0
05 Administrative and General 6,967,055 16 Medical Records and Medical Library 1,004,367
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 1,235,057 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 533,768 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 423,549 20,21,22,23 Education Programs 0
Total General Service Cost Centers 27,016,616

County Profile for Cheyenne - 2023