County Profile for Merrimack - 2019



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2019 0
Total Cost Reports Filed in 2019 5 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 3 Net Population Natural Change 0
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 1 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 171,326,342 Total Charges 1,689,636,522
Fixed Assets 225,274,006 Contract Allowance 1,072,612,823
Other Assets 361,036,033 Operating Revenue 617,023,699
Total Assets 757,636,381 Operating Expenses 691,229,599
Current Liabilities 128,764,056 Operating Margin -74,205,900
Long Term Liabilities 222,359,146 Other Income 25,202,326
Total Equity 406,513,179 Other Expense 8,226,786
Total Liabilities and Equity 757,636,381 Net Profit or Loss -57,230,360

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $38,499 Revenue per Bed $1,350,161 Revenue per Person $617,023,699
Net Margin per Discharge ($4,630) Net Margin per Bed ($162,376) Net Margin per Person ($74,205,900)
Net Profit per Discharge ($3,571) Net Profit per Bed ($125,231) Net Profit per Person ($57,230,360)
Net Fixed Assets per Discharge $14,056 Net Fixed Assets per Bed $492,941 Net Fixed Assets per Bed $225,274,006
Long Term Debt per Discharge $13,874 Long Term Debt per Bed $486,563 Long Term Debt per Person $222,359,146
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 84.6 %
Length of Stay 9 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 412 Net Fixed Assets 404 Population Estimate 1,151
Total Revenue 335 Long Term Liabilities 279 Total Patient Discharges 421
Net Margin 3,184 Total Patient Beds 334
Net Profit or Loss 3,262

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 176,660,739 243,130,652 0.7266
31 Intensive Care Unit 11,858,170 30,731,594 0.3859
32 Coronary Care Unit 0 0
43 Nursery 682,801 3,000,000 0.2276
44 Skilled Nursing Care 0 0
50 Operating Room 25,460,704 146,971,778 0.1732
51 Recovery Room 3,357,986 7,694,492 0.4364
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 23,646,172 13 Nursing Administration 4,655,032
02,03 Captial Related - Movable Equipment 19,138,383 14 Central Services and Supply 3,218,200
04 Employee Benefits 57,666,982 15 Pharmacy 4,026,214
05 Administrative and General 121,214,034 16 Medical Records and Medical Library 7,580,735
06 Maintenance and Repairs 4,772,221 17 Social Services 585,079
07 Operation of Plant 12,888,700 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 10,320,789 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 8,109,065 20,21,22,23 Education Programs 6,384,825
Total General Service Cost Centers 284,206,431

County Profile for Merrimack - 2019