County Profile for Merrimack - 2016



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2016 0
Total Cost Reports Filed in 2016 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 121,827,917 Total Charges 1,368,724,565
Fixed Assets 200,035,471 Contract Allowance 831,009,557
Other Assets 306,380,939 Operating Revenue 537,715,008
Total Assets 628,244,327 Operating Expenses 606,077,771
Current Liabilities 102,990,788 Operating Margin -68,362,763
Long Term Liabilities 223,947,655 Other Income 48,690,809
Total Equity 301,305,884 Other Expense 1,477,571
Total Liabilities and Equity 628,244,327 Net Profit or Loss -21,149,525

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $30,804 Revenue per Bed $1,262,242 Revenue per Person $537,715,008
Net Margin per Discharge ($3,916) Net Margin per Bed ($160,476) Net Margin per Person ($68,362,763)
Net Profit per Discharge ($1,212) Net Profit per Bed ($49,647) Net Profit per Person ($21,149,525)
Net Fixed Assets per Discharge $11,459 Net Fixed Assets per Bed $469,567 Net Fixed Assets per Bed $200,035,471
Long Term Debt per Discharge $12,829 Long Term Debt per Bed $525,699 Long Term Debt per Person $223,947,655
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 409 Net Fixed Assets 409 Population Estimate 1,151
Total Revenue 335 Long Term Liabilities 269 Total Patient Discharges 395
Net Margin 3,194 Total Patient Beds 349
Net Profit or Loss 3,201

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 142,582,250 210,128,111 0.6785
31 Intensive Care Unit 10,608,299 24,194,345 0.4385
32 Coronary Care Unit 0 0
43 Nursery 594,517 3,000,000 0.1982
44 Skilled Nursing Care 5,366,034 4,816,306 1.1141
50 Operating Room 20,972,107 127,387,734 0.1646
51 Recovery Room 3,515,959 9,445,309 0.3722
52 Labor and Delivery Room 1,085,049 1,650,000 0.6576

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 21,102,120 13 Nursing Administration 3,192,304
02,03 Captial Related - Movable Equipment 18,612,847 14 Central Services and Supply 2,548,976
04 Employee Benefits 53,437,179 15 Pharmacy 3,191,558
05 Administrative and General 105,258,708 16 Medical Records and Medical Library 7,784,798
06 Maintenance and Repairs 3,829,899 17 Social Services 447,207
07 Operation of Plant 10,417,880 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 9,509,690 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 7,869,275 20,21,22,23 Education Programs 6,542,199
Total General Service Cost Centers 253,744,640

County Profile for Merrimack - 2016