County Profile for Merrimack - 2021



County Controls Information

Cost Report Counts Population
Total Hospital Count 6 Total Population on July 31, 2021 154,622
Total Cost Reports Filed in 2021 8 Total Births 1,320
Total Cost Reports Submitted 2 Total Deaths 1,521
Total Cost Reports Settled 6 Net Population Natural Change -201
Total Cost Reports Reopened 0 Total International Migration 152
Total Cost Reports Ammended 0 Total Domestic Migration 529
Total Cost Reports Audited 0 Total Residual 104
Net Population Change 584

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 243,753,385 Total Charges 2,009,304,982
Fixed Assets 243,485,956 Contract Allowance 1,355,383,999
Other Assets 546,558,202 Operating Revenue 653,920,983
Total Assets 1,033,797,543 Operating Expenses 754,536,635
Current Liabilities 225,060,208 Operating Margin -100,615,652
Long Term Liabilities 231,660,262 Other Income 125,883,455
Total Equity 577,077,073 Other Expense 2,637,913
Total Liabilities and Equity 1,033,797,543 Net Profit or Loss 22,629,890

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $46,420 Revenue per Bed $1,382,497 Revenue per Person $4,229
Net Margin per Discharge ($7,142) Net Margin per Bed ($212,718) Net Margin per Person ($651)
Net Profit per Discharge $1,606 Net Profit per Bed $47,843 Net Profit per Person $146
Net Fixed Assets per Discharge $17,284 Net Fixed Assets per Bed $514,769 Net Fixed Assets per Bed $1,575
Long Term Debt per Discharge $16,445 Long Term Debt per Bed $489,768 Long Term Debt per Person $1,498
Persons per Discharge 0 Persons per Bed 327
Occupancy Rate 79.8 %
Length of Stay 10 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 393 Net Fixed Assets 393 Population Estimate 445
Total Revenue 337 Long Term Liabilities 278 Total Patient Discharges 439
Net Margin 3,181 Total Patient Beds 320
Net Profit or Loss 669

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 178,940,214 270,266,009 0.6621
31 Intensive Care Unit 13,437,604 40,464,936 0.3321
32 Coronary Care Unit 0 0
43 Nursery 5,128,391 8,309,970 0.6171
44 Skilled Nursing Care 0 0
50 Operating Room 31,524,181 204,230,653 0.1544
51 Recovery Room 3,237,011 8,881,134 0.3645
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 18,601,040 13 Nursing Administration 3,906,157
02,03 Captial Related - Movable Equipment 16,439,219 14 Central Services and Supply 3,590,602
04 Employee Benefits 64,752,724 15 Pharmacy 3,887,882
05 Administrative and General 135,879,768 16 Medical Records and Medical Library 6,593,653
06 Maintenance and Repairs 5,086,765 17 Social Services 568,564
07 Operation of Plant 15,627,703 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 10,254,308 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 9,058,301 20,21,22,23 Education Programs 5,395,813
Total General Service Cost Centers 299,642,499

County Profile for Merrimack - 2021