2014 cost report number								
12405	"reflects Maryland, SCH, and IHS adjustments"							
								
Increases from 2014								
								
FY	Update	Discharge	Case mix	Other	Total	DSH		
								
2015	1.014	1.0068	1.005	1.0493	1.07658146	13355		
2016	1.009	0.9757	1.027	1.0689	1.080724487	14433		
2017	1.0015	1.0058	1.005	1.0535	1.066505714	15393		
2018	1.022088	1.0188	1.005	0.9934	1.039602806	16003		
								
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			
								
2015	2.9	0.2	0.5	-0.8	1.4			
2016	2.4	0.2	0.5	-0.8	0.9			
2017	2.7	0.75	0.3	-1.5	0.15			
2018	2.9	0.75	0.4	0.4588	2.2088			
								
All numbers based on FY 2018 President's Budget projections with latest MB and D&C.								
