County Profile for Merrimack - 2020



County Controls Information

Cost Report Counts Population
Total Hospital Count 5 Total Population on July 31, 2020 154,038
Total Cost Reports Filed in 2020 5 Total Births 326
Total Cost Reports Submitted 0 Total Deaths 370
Total Cost Reports Settled 3 Net Population Natural Change -44
Total Cost Reports Reopened 0 Total International Migration 12
Total Cost Reports Ammended 2 Total Domestic Migration 236
Total Cost Reports Audited 0 Total Residual 29
Net Population Change 233

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 265,612,598 Total Charges 1,678,971,799
Fixed Assets 246,605,138 Contract Allowance 1,101,133,286
Other Assets 355,827,462 Operating Revenue 577,838,513
Total Assets 868,045,198 Operating Expenses 695,437,896
Current Liabilities 213,044,675 Operating Margin -117,599,383
Long Term Liabilities 237,865,939 Other Income 68,820,894
Total Equity 417,134,584 Other Expense 242,198
Total Liabilities and Equity 868,045,198 Net Profit or Loss -49,020,687

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $36,591 Revenue per Bed $1,264,417 Revenue per Person $3,751
Net Margin per Discharge ($7,447) Net Margin per Bed ($257,329) Net Margin per Person ($763)
Net Profit per Discharge ($3,104) Net Profit per Bed ($107,266) Net Profit per Person ($318)
Net Fixed Assets per Discharge $15,616 Net Fixed Assets per Bed $539,617 Net Fixed Assets per Bed $1,601
Long Term Debt per Discharge $15,062 Long Term Debt per Bed $520,494 Long Term Debt per Person $1,544
Persons per Discharge 0 Persons per Bed 337
Occupancy Rate 82.8 %
Length of Stay 9 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 411 Net Fixed Assets 390 Population Estimate 442
Total Revenue 347 Long Term Liabilities 279 Total Patient Discharges 409
Net Margin 3,167 Total Patient Beds 336
Net Profit or Loss 3,246

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 177,028,991 249,702,449 0.7090
31 Intensive Care Unit 12,069,057 32,143,927 0.3755
32 Coronary Care Unit 0 0
43 Nursery 856,926 3,000,000 0.2856
44 Skilled Nursing Care 0 0
50 Operating Room 26,076,250 142,186,866 0.1834
51 Recovery Room 3,158,076 7,723,530 0.4089
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 22,080,128 13 Nursing Administration 4,645,749
02,03 Captial Related - Movable Equipment 18,164,963 14 Central Services and Supply 3,293,920
04 Employee Benefits 65,721,554 15 Pharmacy 3,933,067
05 Administrative and General 128,345,170 16 Medical Records and Medical Library 7,051,750
06 Maintenance and Repairs 5,803,636 17 Social Services 635,826
07 Operation of Plant 12,989,838 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 10,119,374 19 Non Physician Anesthetist 0
10,11 Dietary and Cafeteria 8,284,767 20,21,22,23 Education Programs 6,163,879
Total General Service Cost Centers 297,233,621

County Profile for Merrimack - 2020