County Profile for Merrimack - 2018



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2018 0
Total Cost Reports Filed in 2018 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 0 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 159,512,583 Total Charges 1,566,881,947
Fixed Assets 212,865,294 Contract Allowance 978,416,164
Other Assets 391,759,437 Operating Revenue 588,465,783
Total Assets 764,137,314 Operating Expenses 663,063,105
Current Liabilities 130,003,269 Operating Margin -74,597,322
Long Term Liabilities 205,349,938 Other Income 38,231,114
Total Equity 428,784,107 Other Expense 380,940
Total Liabilities and Equity 764,137,314 Net Profit or Loss -36,747,148

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $35,641 Revenue per Bed $1,287,671 Revenue per Person $588,465,783
Net Margin per Discharge ($4,518) Net Margin per Bed ($163,233) Net Margin per Person ($74,597,322)
Net Profit per Discharge ($2,226) Net Profit per Bed ($80,410) Net Profit per Person ($36,747,148)
Net Fixed Assets per Discharge $12,892 Net Fixed Assets per Bed $465,788 Net Fixed Assets per Bed $212,865,294
Long Term Debt per Discharge $12,437 Long Term Debt per Bed $449,343 Long Term Debt per Person $205,349,938
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 83.4 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 412 Net Fixed Assets 420 Population Estimate 1,151
Total Revenue 334 Long Term Liabilities 283 Total Patient Discharges 413
Net Margin 3,179 Total Patient Beds 334
Net Profit or Loss 3,213

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 167,373,611 238,331,933 0.7023
31 Intensive Care Unit 11,627,574 27,641,660 0.4207
32 Coronary Care Unit 0 0
43 Nursery 815,105 3,000,000 0.2717
44 Skilled Nursing Care 0 0
50 Operating Room 23,768,964 160,195,063 0.1484
51 Recovery Room 3,319,916 8,515,664 0.3899
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 21,369,951 13 Nursing Administration 4,569,489
02,03 Captial Related - Movable Equipment 22,205,067 14 Central Services and Supply 2,755,004
04 Employee Benefits 53,230,851 15 Pharmacy 3,756,171
05 Administrative and General 127,933,898 16 Medical Records and Medical Library 7,042,812
06 Maintenance and Repairs 3,444,804 17 Social Services 513,528
07 Operation of Plant 12,871,514 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 9,684,243 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 7,688,434 20,21,22,23 Education Programs 6,095,147
Total General Service Cost Centers 283,160,913

County Profile for Merrimack - 2018