County Profile for Merrimack - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 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 114,286,977 Total Charges 1,187,942,833
Fixed Assets 187,246,177 Contract Allowance 711,023,260
Other Assets 289,120,296 Operating Revenue 476,919,573
Total Assets 590,653,450 Operating Expenses 544,499,151
Current Liabilities 81,627,205 Operating Margin -67,579,578
Long Term Liabilities 205,143,439 Other Income 28,447,789
Total Equity 303,882,806 Other Expense 0
Total Liabilities and Equity 590,653,450 Net Profit or Loss -39,131,789

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $30,358 Revenue per Bed $1,132,826 Revenue per Person $476,919,573
Net Margin per Discharge ($4,302) Net Margin per Bed ($160,522) Net Margin per Person ($67,579,578)
Net Profit per Discharge ($2,491) Net Profit per Bed ($92,950) Net Profit per Person ($39,131,789)
Net Fixed Assets per Discharge $11,919 Net Fixed Assets per Bed $444,765 Net Fixed Assets per Bed $187,246,177
Long Term Debt per Discharge $13,058 Long Term Debt per Bed $487,277 Long Term Debt per Person $205,143,439
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 81.2 %
Length of Stay 8 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 389 Net Fixed Assets 416 Population Estimate 1,151
Total Revenue 330 Long Term Liabilities 288 Total Patient Discharges 435
Net Margin 3,200 Total Patient Beds 352
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 125,503,448 181,425,567 0.6918
31 Intensive Care Unit 11,771,856 25,937,225 0.4539
32 Coronary Care Unit 0 0
43 Nursery 570,174 3,000,000 0.1901
44 Skilled Nursing Care 5,952,531 6,214,968 0.9578
50 Operating Room 19,521,354 106,234,542 0.1838
51 Recovery Room 2,467,104 7,109,176 0.3470
52 Labor and Delivery Room 931,481 1,650,000 0.5645

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 20,748,181 13 Nursing Administration 2,539,263
02,03 Captial Related - Movable Equipment 17,831,366 14 Central Services and Supply 1,929,673
04 Employee Benefits 44,040,521 15 Pharmacy 2,587,085
05 Administrative and General 86,732,519 16 Medical Records and Medical Library 7,027,557
06 Maintenance and Repairs 3,977,135 17 Social Services 416,756
07 Operation of Plant 10,123,393 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 8,885,523 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 7,659,254 20,21,22,23 Education Programs 5,670,113
Total General Service Cost Centers 220,168,339

County Profile for Merrimack - 2013