County Profile for Champaign - 2015



County Controls Information

Cost Report Counts Population
Total Hospital Count 3 Total Population on July 31, 2015 0
Total Cost Reports Filed in 2015 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 2 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 178,181,882 Total Charges 3,485,068,136
Fixed Assets 108,480,653 Contract Allowance 2,593,307,709
Other Assets 250,537,557 Operating Revenue 891,760,427
Total Assets 537,200,092 Operating Expenses 733,990,447
Current Liabilities 46,958,012 Operating Margin 157,769,980
Long Term Liabilities 111,722,123 Other Income 15,593,576
Total Equity 378,519,957 Other Expense 0
Total Liabilities and Equity 537,200,092 Net Profit or Loss 173,363,556

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $25,751 Revenue per Bed $1,721,545 Revenue per Person $891,760,427
Net Margin per Discharge $4,556 Net Margin per Bed $304,575 Net Margin per Person $157,769,980
Net Profit per Discharge $5,006 Net Profit per Bed $334,679 Net Profit per Person $173,363,556
Net Fixed Assets per Discharge $3,133 Net Fixed Assets per Bed $209,422 Net Fixed Assets per Bed $108,480,653
Long Term Debt per Discharge $3,226 Long Term Debt per Bed $215,680 Long Term Debt per Person $111,722,123
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 75.4 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 206 Net Fixed Assets 597 Population Estimate 1,151
Total Revenue 225 Long Term Liabilities 414 Total Patient Discharges 239
Net Margin 32 Total Patient Beds 298
Net Profit or Loss 80

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 108,611,778 325,346,098 0.3338
31 Intensive Care Unit 19,166,571 48,029,404 0.3991
32 Coronary Care Unit 8,924,499 29,654,897 0.3009
43 Nursery 4,053,766 9,884,383 0.4101
44 Skilled Nursing Care 0 0
50 Operating Room 49,935,313 232,717,909 0.2146
51 Recovery Room 3,900,615 27,659,816 0.1410
52 Labor and Delivery Room 12,616,957 25,778,416 0.4894

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 28,841,551 13 Nursing Administration 4,936,949
02,03 Captial Related - Movable Equipment 21,681,577 14 Central Services and Supply 6,276,564
04 Employee Benefits 18,443,984 15 Pharmacy 7,046,424
05 Administrative and General 164,176,475 16 Medical Records and Medical Library 4,343,348
06 Maintenance and Repairs 0 17 Social Services 1,109,807
07 Operation of Plant 27,337,179 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 8,313,498 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 5,694,456 20,21,22,23 Education Programs 9,839,567
Total General Service Cost Centers 308,041,379

County Profile for Champaign - 2015