County Profile for Champaign - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 2 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 2 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 2 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 120,426,476 Total Charges 3,282,215,034
Fixed Assets 70,733,506 Contract Allowance 2,359,069,566
Other Assets 247,177,254 Operating Revenue 923,145,468
Total Assets 438,337,236 Operating Expenses 682,295,911
Current Liabilities 41,109,664 Operating Margin 240,849,557
Long Term Liabilities 0 Other Income 15,713,575
Total Equity 397,227,572 Other Expense 0
Total Liabilities and Equity 438,337,236 Net Profit or Loss 256,563,132

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $33,339 Revenue per Bed $2,391,569 Revenue per Person $923,145,468
Net Margin per Discharge $8,698 Net Margin per Bed $623,963 Net Margin per Person $240,849,557
Net Profit per Discharge $9,266 Net Profit per Bed $664,671 Net Profit per Person $256,563,132
Net Fixed Assets per Discharge $2,554 Net Fixed Assets per Bed $183,247 Net Fixed Assets per Bed $70,733,506
Long Term Debt per Discharge $0 Long Term Debt per Bed $0 Long Term Debt per Person $0
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 81.1 %
Length of Stay 5 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 246 Net Fixed Assets 780 Population Estimate 1,151
Total Revenue 234 Long Term Liabilities 2,143 Total Patient Discharges 296
Net Margin 21 Total Patient Beds 373
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 93,803,640 292,356,683 0.3209
31 Intensive Care Unit 16,670,560 8,453,789 1.9720
32 Coronary Care Unit 9,174,271 27,232,983 0.3369
43 Nursery 3,275,839 38,028,008 0.0861
44 Skilled Nursing Care 0 0
50 Operating Room 41,056,115 135,947,968 0.3020
51 Recovery Room 2,915,116 17,997,649 0.1620
52 Labor and Delivery Room 10,348,541 23,997,474 0.4312

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 827,805 13 Nursing Administration 3,841,716
02,03 Captial Related - Movable Equipment 18,369,848 14 Central Services and Supply 6,118,138
04 Employee Benefits 9,222,889 15 Pharmacy 4,882,454
05 Administrative and General 189,193,661 16 Medical Records and Medical Library 3,028,679
06 Maintenance and Repairs 0 17 Social Services 516,879
07 Operation of Plant 16,803,888 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 7,209,829 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 4,854,192 20,21,22,23 Education Programs 8,293,184
Total General Service Cost Centers 273,163,162

County Profile for Champaign - 2017