County Profile for Merrimack - 2017



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2017 0
Total Cost Reports Filed in 2017 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 117,683,270 Total Charges 1,478,087,826
Fixed Assets 221,996,741 Contract Allowance 903,491,851
Other Assets 356,592,976 Operating Revenue 574,595,975
Total Assets 696,272,987 Operating Expenses 629,529,874
Current Liabilities 130,601,179 Operating Margin -54,933,899
Long Term Liabilities 179,256,986 Other Income 30,106,476
Total Equity 386,414,822 Other Expense -2,701,050
Total Liabilities and Equity 696,272,987 Net Profit or Loss -22,126,373

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $34,614 Revenue per Bed $1,299,991 Revenue per Person $574,595,975
Net Margin per Discharge ($3,309) Net Margin per Bed ($124,285) Net Margin per Person ($54,933,899)
Net Profit per Discharge ($1,333) Net Profit per Bed ($50,060) Net Profit per Person ($22,126,373)
Net Fixed Assets per Discharge $13,373 Net Fixed Assets per Bed $502,255 Net Fixed Assets per Bed $221,996,741
Long Term Debt per Discharge $10,799 Long Term Debt per Bed $405,559 Long Term Debt per Person $179,256,986
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 84.5 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 409 Net Fixed Assets 390 Population Estimate 1,151
Total Revenue 328 Long Term Liabilities 322 Total Patient Discharges 412
Net Margin 3,159 Total Patient Beds 338
Net Profit or Loss 3,199

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 159,419,811 225,882,020 0.7058
31 Intensive Care Unit 11,425,464 27,930,409 0.4091
32 Coronary Care Unit 0 0
43 Nursery 670,140 3,000,000 0.2234
44 Skilled Nursing Care 916,821 280,337 3.2704
50 Operating Room 24,298,617 141,348,155 0.1719
51 Recovery Room 3,493,151 9,192,029 0.3800
52 Labor and Delivery Room 0 0

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 22,524,997 13 Nursing Administration 3,739,892
02,03 Captial Related - Movable Equipment 18,006,136 14 Central Services and Supply 2,670,373
04 Employee Benefits 55,103,631 15 Pharmacy 3,606,665
05 Administrative and General 119,090,503 16 Medical Records and Medical Library 7,280,436
06 Maintenance and Repairs 4,981,968 17 Social Services 474,930
07 Operation of Plant 12,278,725 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 9,491,714 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 7,738,523 20,21,22,23 Education Programs 6,706,302
Total General Service Cost Centers 273,694,795

County Profile for Merrimack - 2017