County Profile for Champaign - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 3 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 3 Net Population Natural Change 0
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 0 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 156,241,244 Total Charges 2,656,810,686
Fixed Assets 112,918,646 Contract Allowance 1,880,069,157
Other Assets 14,789,576 Operating Revenue 776,741,529
Total Assets 283,949,466 Operating Expenses 611,062,315
Current Liabilities -65,588,527 Operating Margin 165,679,214
Long Term Liabilities -47,349,847 Other Income 26,984,599
Total Equity 396,887,840 Other Expense 504,893
Total Liabilities and Equity 283,949,466 Net Profit or Loss 192,158,920

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $25,526 Revenue per Bed $1,569,175 Revenue per Person $776,741,529
Net Margin per Discharge $5,445 Net Margin per Bed $334,705 Net Margin per Person $165,679,214
Net Profit per Discharge $6,315 Net Profit per Bed $388,200 Net Profit per Person $192,158,920
Net Fixed Assets per Discharge $3,711 Net Fixed Assets per Bed $228,118 Net Fixed Assets per Bed $112,918,646
Long Term Debt per Discharge ($1,556) Long Term Debt per Bed ($95,656) Long Term Debt per Person ($47,349,847)
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 72.5 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 220 Net Fixed Assets 569 Population Estimate 1,151
Total Revenue 232 Long Term Liabilities 3,275 Total Patient Discharges 270
Net Margin 19 Total Patient Beds 305
Net Profit or Loss 64

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 84,592,509 236,477,487 0.3577
31 Intensive Care Unit 16,802,777 47,530,491 0.3535
32 Coronary Care Unit 6,415,441 20,709,965 0.3098
43 Nursery 4,579,597 11,849,281 0.3865
44 Skilled Nursing Care 0 0
50 Operating Room 44,340,929 206,064,862 0.2152
51 Recovery Room 3,421,623 23,697,660 0.1444
52 Labor and Delivery Room 9,980,816 25,879,228 0.3857

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 16,958,368 13 Nursing Administration 3,025,148
02,03 Captial Related - Movable Equipment 23,757,805 14 Central Services and Supply 3,020,154
04 Employee Benefits 12,384,314 15 Pharmacy 6,530,802
05 Administrative and General 124,947,313 16 Medical Records and Medical Library 4,004,232
06 Maintenance and Repairs 0 17 Social Services 1,113,878
07 Operation of Plant 21,444,618 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 7,552,856 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 6,014,637 20,21,22,23 Education Programs 8,489,513
Total General Service Cost Centers 239,243,638

County Profile for Champaign - 2013