County Profile for Merrimack - 2012



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2012 0
Total Cost Reports Filed in 2012 5 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 4 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 0 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 130,818,284 Total Charges 1,121,270,568
Fixed Assets 185,689,763 Contract Allowance 650,771,473
Other Assets 221,286,531 Operating Revenue 470,499,095
Total Assets 537,794,578 Operating Expenses 541,982,305
Current Liabilities 80,181,291 Operating Margin -71,483,210
Long Term Liabilities 220,554,480 Other Income 37,528,775
Total Equity 237,058,807 Other Expense 0
Total Liabilities and Equity 537,794,578 Net Profit or Loss -33,954,435

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $29,386 Revenue per Bed $1,117,575 Revenue per Person $470,499,095
Net Margin per Discharge ($4,465) Net Margin per Bed ($169,794) Net Margin per Person ($71,483,210)
Net Profit per Discharge ($2,121) Net Profit per Bed ($80,652) Net Profit per Person ($33,954,435)
Net Fixed Assets per Discharge $11,598 Net Fixed Assets per Bed $441,068 Net Fixed Assets per Bed $185,689,763
Long Term Debt per Discharge $13,775 Long Term Debt per Bed $523,882 Long Term Debt per Person $220,554,480
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 76.2 %
Length of Stay 7 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 389 Net Fixed Assets 409 Population Estimate 1,151
Total Revenue 331 Long Term Liabilities 280 Total Patient Discharges 428
Net Margin 3,230 Total Patient Beds 347
Net Profit or Loss 3,256

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 125,900,841 159,286,217 0.7904
31 Intensive Care Unit 11,561,574 22,317,865 0.5180
32 Coronary Care Unit 0 0
43 Nursery 576,786 3,000,000 0.1923
44 Skilled Nursing Care 5,846,310 6,246,834 0.9359
50 Operating Room 19,075,435 98,864,395 0.1929
51 Recovery Room 2,425,503 6,966,192 0.3482
52 Labor and Delivery Room 909,946 1,650,000 0.5515

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 19,851,670 13 Nursing Administration 2,383,920
02,03 Captial Related - Movable Equipment 18,655,708 14 Central Services and Supply 2,136,305
04 Employee Benefits 41,920,764 15 Pharmacy 3,078,389
05 Administrative and General 83,145,851 16 Medical Records and Medical Library 6,805,692
06 Maintenance and Repairs 4,132,041 17 Social Services 420,083
07 Operation of Plant 10,607,317 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 8,842,333 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 7,451,852 20,21,22,23 Education Programs 5,366,670
Total General Service Cost Centers 214,798,595

County Profile for Merrimack - 2012