County Profile for Champaign - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 3 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 1 Net Population Natural Change 0
Total Cost Reports Reopened 1 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 1 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 143,495,883 Total Charges 2,085,077,073
Fixed Assets 89,025,688 Contract Allowance 1,469,142,418
Other Assets 9,736,356 Operating Revenue 615,934,655
Total Assets 242,257,927 Operating Expenses 521,847,345
Current Liabilities -25,428,107 Operating Margin 94,087,310
Long Term Liabilities -43,249,113 Other Income 26,506,718
Total Equity 310,935,147 Other Expense 495,373
Total Liabilities and Equity 242,257,927 Net Profit or Loss 120,098,655

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $19,964 Revenue per Bed $1,313,294 Revenue per Person $615,934,655
Net Margin per Discharge $3,050 Net Margin per Bed $200,613 Net Margin per Person $94,087,310
Net Profit per Discharge $3,893 Net Profit per Bed $256,074 Net Profit per Person $120,098,655
Net Fixed Assets per Discharge $2,886 Net Fixed Assets per Bed $189,820 Net Fixed Assets per Bed $89,025,688
Long Term Debt per Discharge ($1,402) Long Term Debt per Bed ($92,216) Long Term Debt per Person ($43,249,113)
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 74.9 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 262 Net Fixed Assets 657 Population Estimate 1,151
Total Revenue 269 Long Term Liabilities 3,275 Total Patient Discharges 267
Net Margin 49 Total Patient Beds 315
Net Profit or Loss 91

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 102,791,731 217,467,074 0.4727
31 Intensive Care Unit 18,368,812 40,478,432 0.4538
32 Coronary Care Unit 7,509,652 19,574,790 0.3836
43 Nursery 4,405,427 10,877,904 0.4050
44 Skilled Nursing Care 0 0
50 Operating Room 53,214,813 195,427,223 0.2723
51 Recovery Room 3,879,240 24,604,899 0.1577
52 Labor and Delivery Room 12,336,806 23,682,623 0.5209

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 22,232,683 13 Nursing Administration 1,989,242
02,03 Captial Related - Movable Equipment 19,622,906 14 Central Services and Supply 959,836
04 Employee Benefits 14,045,032 15 Pharmacy 1,733,805
05 Administrative and General 182,595,317 16 Medical Records and Medical Library 6,814,813
06 Maintenance and Repairs 0 17 Social Services 1,180,515
07 Operation of Plant 22,890,451 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 9,979,487 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 9,466,393 20,21,22,23 Education Programs 8,359,665
Total General Service Cost Centers 301,870,145

County Profile for Champaign - 2012