2013 cost report number						
12154	"reflects Maryland, SCH, IHS, and rural demo adjustments"					
						
Increases from 2013						
						
FY	Update	Discharge	Case mix	Other	Total	DSH
						
2014	1.009	0.9553	1.015	1.04795	1.025268344	12461.11145
2015	1.014	0.9894	1.005	1.0702	1.079048262	13446.14065
2016	1.009	1.0078	1.005	0.9993	1.021239183	13731.72569
2017	1.0005	1.0168	1.005	1.0134	1.036095034	14227.37279
						
Discharges are for all inpatient hosptials and not just IPPS.						
Other column includes impact of just IPPS discharges and 						
  impact of DSH increasing at different rate.						
						
						
Update column is determined as follows:						
						
FY	MB	ACA cut	Prod	D&C	Total	
						
2014	2.5	0.3	0.5	-0.8	0.9	
2015	2.9	0.2	0.5	-0.8	1.4	
2016	2.4	0.2	0.5	-0.8	0.9	
2017	2.8	0.75	0.5	-1.5	0.05	
						
All numbers based on FY 2017 President's Budget projections with latest MB and D&C.						
