{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["MPAY5 CALC "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":24,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"MPAY5 CALC ","index":0,"n_rows":63,"n_cols":65,"rows_kept":63,"cut":false,"hidden":false,"merged":[[4,30,4,31],[4,35,4,38],[4,40,4,41],[6,2,6,6],[6,7,6,11]]}
[]
["2022 Over 2019 Growth Rate by Hospital (Jan-Dec paid thru Mar)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7796/288000","v":2.7069444444444445E-2}]
["MPA Y5 Attribution",null,null,null,null,null,null,null,null,null,null,"National Medicare Growth 20 over 19:",{"$f":"-3.38%","v":-3.3799999999999997E-2},null,null,null,null,"Excluding Quality Adjustment",null,null,"Academic Tier",null,null,"Adding Quality Adjustment Score of RRIP + MHAC"]
[null,null,null,null,null,null,null,null,null,null,null,"National Medicare Growth 21 over 20:",{"$f":"0.0896","v":8.9599999999999999E-2},null,null,null,null,null,"Maximum Perf.","Maximum Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISCLOSURE ONLY"]
[null,"National Average",null,null,null,null,null,null,null,null,null,"National Medicare Growth 22 over 21:",2.8400000000000002E-2,null,null,null,null,null,"Threshold","at Risk",null,null,null,null,null,null,null,null,null,null,"Traditional MPA before Other Adj.",null,null,"Prior ECIP",null,"With ECIP",null,null,null,null,"EQIP Adjustment",null,null,"MDPCP Supplemental Adjustment",null,null,null,null,null,null,null,"MPA Savings Component",null,null,null,"CTI Adjustment",null,null,null,"Original MPA Savings Component"]
["pro2","MD Attribution",{"$f":"SUM(C10:C54)","v":756445.54999999981},{"$f":"SUM(D10:D54)","v":9077346.5999999978},{"$f":"SUM(E10:E54)","v":9500572164.0200005},null,{"$f":"E6/C6","v":12559.492436725952},{"$f":"SUM(H10:H54)","v":725729.7000000003},{"$f":"SUM(I10:I54)","v":8708756.4000000004},{"$f":"SUM(J10:J54)","v":10156333859.309999},null,{"$f":"J6/H6","v":13994.650982741916},{"$f":"L6/G6-1","v":0.11426883317508385},null,null,null,null,null,0.03,0.01,null,null,null,null,null,null,null,{"$f":"SUM(AB10:AB54)","v":4794237728.6599989},"Statewide total",null,"Statewide total",null,null,null,null,{"$f":"SUM(AJ10:AJ54)","v":987900},{"$f":"SUM(AK10:AK54)","v":810055},{"$f":"SUM(AL10:AL54)","v":2331134},null,null,{"$f":"SUM(AO10:AO54)","v":10800000},null,null,{"$f":"SUM(AR10:AR54)","v":-32917073.268399999},{"$f":"SUM(AS10:AS54)","v":-64311437.359999999},null,{"$f":"SUM(AU10:AU54)","v":-6299059.6978385635},{"$f":"SUM(AV10:AV54)","v":-32684657.490421191},{"$f":"SUM(AW10:AW54)","v":3585435.7575616362},null,null,{"$f":"(-BH6*19/20)-50000000","v":10363717.435405478},null,null,null,{"$f":"SUM(BD10:BD54)","v":4.4660000130534172E-3},null,null,null,{"$f":"SUM(BH10:BH54)","v":-63540755.19516366}]
[null,null,"BASE YEAR (2019)",null,null,null,null,"PERFORMANCE YEAR (2022)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC10:AC54)","v":-41604022.388538234},null,{"$f":"SUM(AE10:AE54)","v":5040877212.9100008}]
["HOSP ID","HOSPITAL","2019 Part AB beneficiaries*","2019 Part AB Beneficiary Months","2019 COST (Risk Adjusted)","2019 Monthly TCOC per CAPITA (Risk Adjusted)","2019 TCOC per CAPITA (Risk Adjusted)","2022 Part AB beneficiaries*","2022 Part AB Beneficiary Months","2022 COST (Risk Adjusted)","2022 Monthly TCOC per CAPITA (Risk Adjusted)","2022 TCOC per CAPITA (Risk Adjusted)","2022 GROWTH RATE",null,null,"Hospital Specific Target Adjustment","Hopsital Specific Target","2022 Per Capita TCOC Benchmark (Risk Adjusted)","2022 Difference from Benchmark","MPA Calculation BEFORE Academic Tier and Qual. Adj. ","Academic Performance (without cap)","Academic Weight","MPA Calculation BEFORE Qual. Adj. ","RY22 RRIP revenue adjustment","RY22 MHAC revenue adjustment","Quality Adjustment Score","MPA Calculation  WITH Qual. Adj.","Hospital 2022 CY Total Medicare FFS Hospital Cost - MD Residents including Substance Abuse Claims**","MPA Performance $",null,"Hospital 2022 CY Total Medicare FFS Hospital Cost","Hospital Specific Factor after MPA",null,"Initial Jul-Dec 2021  ECIP Aggregate TCOC Savings***",null,"Final Jul-Dec 2021 ECIP Aggregate TCOC Savings***","One Time DRG Correction to Jan-Jun 2021^","Initial Jan-Jun 2022 ECIP Aggregate TCOC Savings***","Hospital Specific Factor After MPA and ECIP",null,"$ Amount","Hospital Specific Factor After MPA, ECIP and EQIP",null,"Raw Result According to CRS Scorecard","Loss Cap According to CRS Scorecard","Overlap Elimination %","Adjusted Raw Results","Adjusted Cap","Final Adjustment","Hospital Specific Factor After MPA, ECIP, EQIP and MDPCP Supplemental Adjustment",null,"MPA Savings Component Amount^^^","Special EQIP One-time Funding*^","Hospital Specific Factor After MPA, ECIP, EQIP, MPA-SC and MDPCP Supplemental Adjustment",null,"CTI Amount Net of Offset","CTI Amount after quality Adjustment","Hospital Specific Factor After MPA, ECIP, EQIP, MPA-SC, CTI and MDPCP Supplemental Adjustment","<-- Final results for CMS","MPA Savings Component Amount^^"]
["A","B","C","D","E","F=E/D","I=E/C","J","K","L","M","P=L/J","Q=P/I-1",null,null,"R","S = (1+Q3)*(1+Q4+R)*(1+Q5+R)-1","T=I*(1+S)","U=(P-T)/T","V","ACADPerf","ACAD%","V ACAD","W","X","Y=W+X","Z","AA","AB=Z*AA",null,"AD","AE=(1+AC/AD)",null,"AG",null,"AJ","AJS","AK","AH=(AE+((AJ+AK+AJS)/(AD/2))",null,"AI","AM=AH+AI/(AD/2)",null,"AN","AO","AP","AQ = AN x (1 - AP)","AR = AO x (1 - AP)","AS = Greater of AQ and AR","AT=AM + AS/AD",null,"AU","EQIP","AV=AT + ((AU+EQIP)*12)/AD",null,"AW","AX = AW adjusted for Z","AY=AV + AX/AD",null,"AU"]
[210001,"Meritus Medical Center",24529.17,{"$f":"C10*12","v":294350.03999999998},281059668.91000003,{"$f":"E10/D10","v":954.8484141874078},{"$f":"E10/C10","v":11458.180970248894},23849.42,{"$f":"H10*12","v":286193.03999999998},304048407.92999995,{"$f":"J10/I10","v":1062.3892458391022},{"$f":"J10/H10","v":12748.670950069225},{"$f":"L10/G10-1","v":0.11262607766198518},null,null,-2.5000000000000001E-3,{"$f":"(1+$M$3)*(1+$M$4+P10)*(1+$M$5+P10)-1","v":7.7560240918000067E-2},{"$f":"G10*(1+Q10)","v":12346.880246783441},{"$f":"(L10-R10)/R10","v":3.2541880641505101E-2},{"$f":"MIN($T$6,MAX(-T$6,(R10-L10)/R10*($T$6/$S$6)))","v":-0.01},0,0,{"$f":"MIN($T$6,MAX(-T$6,U10*($T$6/$S$6)))*V10+T10*(1-V10)","v":-0.01},-6.1999999999999998E-3,1.3333333333333357E-3,{"$f":"SUM(X10:Y10)","v":-4.8666666666666641E-3},{"$f":"MIN($T$6,MAX(-T$6,U10*($T$6/$S$6)*(IF(U10>0,1+Z10,1-Z10))))*(V10)+MIN($T$6,MAX(-T$6,(R10-L10)/R10*($T$6/$S$6)*(IF((R10-L10)/R10>0,1+Z10,1-Z10))))*(1-V10)","v":-0.01},109348979.83999999,{"$f":"AA10*AB10","v":-1093489.7984},null,109946099.50999999,{"$f":"IF(IFERROR(1+AC10/AE10,1)>1.01,1.01,IF(IFERROR(1+AC10/AE10,1)<0.99,0.99,IFERROR(1+AC10/AE10,1)))","v":0.99005431021861268},null,0,null,0,195331,0,{"$f":"AF10+((AL10+AJ10+AK10)/(AE10*6/12))","v":0.99360752403648411},null,0,{"$f":"AM10+((AO10)/(AE10*6/12))","v":0.99360752403648411},null,-484135.82,-2289871.56,0.77824000000000004,{"$f":"AR10*(1-AT10)","v":-107361.95944319999},{"$f":"AS10*(1-AT10)","v":-507801.9171455999},{"$f":"MAX(AU10,AV10)","v":-107361.95944319999},{"$f":"AP10+AW10/AE10","v":0.9926310277358269},null,{"$f":"BH10/$BH$6*$AZ$6","v":222122.53587469526},null,{"$f":"AX10+((AZ10+BA10)*24)/AE10","v":1.0411178852482921},null,6704208.4786999999,{"$f":"BD10*IF(BD10>0,1+Z10,1-Z10)","v":6671581.3307703268},{"$f":"ROUND(BB10+BE10/AE10,4)","v":1.1017999999999999},null,-1361850.4907443735]
[210002,"University of Maryland",6157.92,{"$f":"C11*12","v":73895.040000000008},95330589.549999997,{"$f":"E11/D11","v":1290.0810331789521},{"$f":"E11/C11","v":15480.972398147425},4926.45,{"$f":"H11*12","v":59117.399999999994},83518327.989999995,{"$f":"J11/I11","v":1412.7537406922497},{"$f":"J11/H11","v":16953.044888306995},{"$f":"L11/G11-1","v":9.5089148943623858E-2},null,null,-7.4999999999999997E-3,{"$f":"(1+$M$3)*(1+$M$4+P11)*(1+$M$5+P11)-1","v":6.7376492917999631E-2},{"$f":"G11*(1+Q11)","v":16524.026025294952},2.5963337406713201E-2,-8.6544458022377348E-3,-3.44E-2,0.78749999999999998,{"$f":"MIN($T$6,MAX(-T$6,U11*($T$6/$S$6)))*V11+T11*(1-V11)","v":-9.7140697329755193E-3},1.4699999960468304E-2,-3.6666666666666688E-3,1.1033333293801635E-2,{"$f":"MIN($T$6,MAX(-T$6,U11*($T$6/$S$6)*(IF(U11>0,1+Z11,1-Z11))))*(V11)+MIN($T$6,MAX(-T$6,(R11-L11)/R11*($T$6/$S$6)*(IF((R11-L11)/R11>0,1+Z11,1-Z11))))*(1-V11)","v":-9.6937786636610568E-3},451725036.58000004,{"$f":"AA11*AB11","v":-4378922.5214407146},null,483327678.93000001,{"$f":"IF(IFERROR(1+AC11/AE11,1)>1.01,1.01,IF(IFERROR(1+AC11/AE11,1)<0.99,0.99,IFERROR(1+AC11/AE11,1)))","v":0.99094005431028731},null,73269,null,{"$f":"83336-AH11","v":10067},8619,52501,{"$f":"AF11+((AL11+AJ11+AK11)/(AE11*6/12))","v":0.99123462465294843},null,10800000,{"$f":"AM11+((AO11)/(AE11*6/12))","v":1.0359248026452754},null,-350092.34,-295225.49,0.64434999999999998,{"$f":"AR11*(1-AT11)","v":-124510.34072100002},{"$f":"AS11*(1-AT11)","v":-104996.9455185},{"$f":"MAX(AU11,AV11)","v":-104996.9455185},{"$f":"AP11+AW11/AE11","v":1.0357075650441703},null,{"$f":"BH11/$BH$6*$AZ$6","v":1341170.5510463477},50000000,{"$f":"AX11+((AZ11+BA11)*24)/AE11","v":3.5850920653338161},null,-8209753.568,{"$f":"BD11*IF(BD11>0,1+Z11,1-Z11)","v":-8119172.6206242787},{"$f":"ROUND(BB11+BE11/AE11,4)","v":3.5682999999999998},null,-8222820.6423175754]
[210003,"Prince George's Hospital Center",10533.44,126401.28,142182130.15000001,1124.8472337463672,13498.166804956405,9407.43,112889.16,139195584.75999999,1233.0287935528972,14796.345522634767,9.6174446236779509E-2,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,14476.275397643562,2.2109977615050496E-2,-7.3699925383501662E-3,0,0,-7.3699925383501662E-3,1.2400001354058658E-2,-1.0000000000000009E-3,1.1400001354058657E-2,-7.2859746134335728E-3,81209314.359999999,-591689.00280130643,null,89299416.379999995,0.99337410000213811,null,0,null,0,0,48143,0.99445233773204966,null,0,0.99445233773204966,null,1762394.22,-487671.34,0.75544,431011.1304432,-119264.90291040001,431011.1304432,0.99927892168875887,null,190937.62844945889,null,1.0505950810608076,null,-302364.18599999999,{"$f":"BD12*IF(BD12>0,1+Z12,1-Z12)","v":-298917.23387018114},1.0471999999999999,null,-1170653.405254435]
[210004,"Holy Cross Hospital",26905.75,322869,307735969.19,953.12950202713796,11437.554024325655,25869.49,310433.88,319334912.59000003,1028.6728774256212,12344.074529107455,7.9258248997450931E-2,null,null,-2.5000000000000001E-3,7.7560240918000067E-2,12324.653469964993,1.5757894686281055E-3,-5.2526315620936856E-4,0,0,-5.2526315620936856E-4,4.6999988665276885E-3,0,4.6999988665276885E-3,-5.2279441997055576E-4,72844385.540000007,-38082.638286495843,null,80983841.329999998,0.9995297501617475,null,25718,null,{"$f":"73355-AH13","v":47637},0,0,1.000706207075069,null,0,1.000706207075069,null,316457.84999999998,-137037.47,2.8800000000000002E-3,315546.45139199996,-136642.80208640001,315546.45139199996,1.0046026195718063,null,195937.46242022412,null,1.062669747789684,null,121482.91929567093,122053.88887866306,1.0642,null,-1201307.7750144135]
[210005,"Frederick Health Hospital",33067.83,396813.96,401687722.52999997,1012.2822355594545,12147.386826713453,34180.42,410165.04,466034493.46000004,1136.2121292931256,13634.545551517507,0.12242622598743846,null,null,-2.5000000000000001E-3,7.7560240918000067E-2,13089.541075517489,4.1636637438679014E-2,-0.01,0,0,-0.01,-1E-4,-8.0000000000000002E-3,-8.0999999999999996E-3,-0.01,121139200.11,-1211392.0011,null,122338053.44000001,0.99009799512876739,null,0,null,0,0,0,0.99009799512876739,null,0,0.99009799512876739,null,-471765.35,-2125168.3199999998,0.74785999999999997,-118950.915349,-535839.94020479999,-118950.915349,0.98912568183781469,null,266171.48678296944,null,1.041342596388644,null,6002744.2067,5954121.9786257297,1.0900000000000001,null,-1631918.0243018363]
[210006,"Harford Memorial",7347.7,88172.4,95237473.190000013,1080.1279446856388,12961.535336227666,6891.11,82693.319999999992,101976847.31,1233.1932894942422,14798.319473930906,0.14171038307239758,null,null,-7.4999999999999997E-3,6.7376492917999631E-2,13834.838130015411,6.9641678121637823E-2,-0.01,0,0,-0.01,-1.43E-2,0,-1.43E-2,-0.01,34787938.810000002,-347879.38810000004,null,36371516.390000001,0.99043538948528287,null,0,null,0,0,0,0.99043538948528287,null,0,0.99043538948528287,null,308307.19,-330012.14,0.83179999999999998,51857.269358000005,-55508.041948000006,51857.269358000005,0.99186115542811437,null,49159.350326559623,null,1.024299297274788,null,1544022.7339999999,1521943.2089038,1.0661,null,-301399.78864939045]
[210008,"Mercy Medical Center",10335.379999999999,124024.56,158123962.92000002,1274.9407288362886,15299.288746035465,8531.1200000000008,102373.44,147206838.19,1437.9397448205316,17255.276937846378,0.12784830878610443,null,null,-7.4999999999999997E-3,6.7376492917999631E-2,16330.101165883156,5.6654625869440381E-2,-0.01,0,0,-0.01,1.7999987101394211E-3,-7.6666666666666671E-3,-5.8666679565272462E-3,-0.01,124207537.16000001,-1242075.3716000002,null,124696666.25999998,0.99003922551537826,null,0,null,0,0,0,0.99003922551537826,null,0,0.99003922551537826,null,-5143721.22,-3496528.31,0,-5143721.22,-3496528.31,-3496528.31,0.96199895455328588,null,375513.85725772061,null,1.0342730003998208,null,-2237369.8530000001,-2250495.7590234955,1.0162,null,-2302304.5760481912]
[210009,"Johns Hopkins Hospital",6679.96,80159.520000000004,102417795.35000001,1277.6747584067371,15332.097100880845,5590.59,67087.08,99464795.469999999,1482.6222198074502,17791.466637689402,0.16040659804243385,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,16443.096552508516,8.2002199578106991E-2,-0.01,-5.3699999999999998E-2,0.72729999999999995,-0.01,8.2000002062512997E-3,-1.1666666666666667E-2,-3.4666664604153675E-3,-0.01,495535370.69,-4955353.7068999996,null,509701347.14999998,0.99027792699664641,null,0,null,0,0,0,0.99027792699664641,null,0,0.99027792699664641,null,-456734.74,-4171190.4,0.76517999999999997,-107250.45164680001,-979478.92972800008,-107250.45164680001,0.99006750877380578,null,1477099.7404139759,null,1.0596188136078162,null,-12008804.869999999,-12050435.3910725,1.036,null,-9056213.0422279444]
[210011,"Saint Agnes Hospital",19733.419999999998,236801.03999999998,262668688.94999999,1109.2379026291439,13310.854831549726,17664.509999999998,211974.12,265530019.38,1252.6530096221181,15031.836115465418,0.12929156734822,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,14275.390362550093,5.2989496868665387E-2,-0.01,0,0,-0.01,-3.6000021296631324E-3,0,-3.6000021296631324E-3,-0.01,121894398.46000001,-1218943.9846000001,null,125846072.85999998,0.99031400855904306,null,0,null,0,0,0,0.99031400855904306,null,0,0.99031400855904306,null,-8528028.8800000008,-2594448.31,0.76295000000000002,-2021569.2460040001,-615013.97188550001,-615013.97188550001,0.98542697507513222,null,265035.74403487315,null,1.0359717216236655,null,-3095226.4569999999,-3106369.2788369898,1.0113000000000001,null,-1624954.6974481987]
[210012,"Sinai Hospital",26796.98,321563.76,388418219.94,1207.9042114074048,14494.850536888858,23151.23,277814.76,374162336.81999999,1346.8051043076327,16161.661251691596,0.11499330128039364,null,null,-0.01,6.2302735167999668E-2,15397.919371188382,4.960032989471809E-2,-0.01,0,0,-0.01,2.3999993698238099E-3,-3.333333333333334E-3,-9.3333396350952407E-4,-0.01,257492841.86000001,-2574928.4186,null,263762085.52999997,0.99023768555125735,null,0,null,0,0,0,0.99023768555125735,null,0,0.99023768555125735,null,-5688836.9400000004,-4715525.8499999996,0.75151000000000001,-1413619.0912206001,-1171761.0184664999,-1171761.0184664999,0.98579519331014553,null,794369.73978824017,null,1.0580757628112891,null,-1569281.9609197043,-1570746.6250721535,1.0521,null,-4870342.4697680026]
[210013,"Grace Medical Center",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,871589.99,1,null,0,null,0,0,0,1,null,0,{"$f":"AM20+((AO20)/(AE20*6/12))","v":1},null,-931978.4,-55353.51,0,{"$f":"AR20*(1-AT20)","v":-931978.4},{"$f":"AS20*(1-AT20)","v":-55353.51},{"$f":"MAX(AU20,AV20)","v":-55353.51},0.9364913426782242,null,0,null,0.9364913426782242,null,0,0,0.9365,null,0]
[210015,"MedStar Franklin Square",18892.34,226708.08000000002,273839750.25999999,1207.8958555866204,14494.750267039444,17095.5,205146,283779802.02999997,1383.3065330545073,16599.67839665409,0.14522003420791441,null,null,-0.01,6.2302735167999668E-2,15397.812854253096,7.8054302502385695E-2,-0.01,0,0,-0.01,1.3799999949353291E-2,0,1.3799999949353291E-2,-0.01,164456664.55000001,-1644566.6455000001,null,170429288.45000002,0.99035044586258147,null,0,null,{"$f":"96084-AH21","v":96084},0,0,0.99147799853705254,null,0,0.99147799853705254,null,6015454.0599999996,-2070867.29,0,6015454.0599999996,-2070867.29,6015454.0599999996,1.026773892304542,null,123096.82247842585,null,1.0441084934540912,null,-2346556.4948653262,-2314174.0153550301,1.0305,null,-754716.16349584074]
[210016,"Washington Adventist (White Oak)",21148.92,253787.03999999998,256483962.38,1010.6267143507407,12127.520572208889,19480.189999999999,233762.27999999997,252224716.03999999,1078.979534422748,12947.754413072973,6.7634091897045279E-2,null,null,-2.5000000000000001E-3,7.7560240918000067E-2,13068.133989527412,-9.2116882602297709E-3,3.0705627534099241E-3,0,0,3.0705627534099241E-3,-2.3999999999999998E-3,1.0666666666666668E-2,8.2666666666666687E-3,3.0959460721714459E-3,106183677.91000001,328738.94055418245,null,112704725.44999999,1.0029168159475268,null,0,null,0,0,0,1.0029168159475268,null,0,1.0029168159475268,null,-973818.24,-405606.05,0,-973818.24,-405606.05,-405606.05,0.99931797793624977,null,83870.868414682453,null,1.0171779286518512,null,-218283.1384,-216478.66445589333,1.0153000000000001,null,-514218.79756552994]
[210017,"Garrett County",4729.33,56751.96,48289093.379999995,850.87974723692355,10210.556966843084,4609.92,55319.040000000001,52481375.920000002,948.70366369336853,11384.443964320422,0.11496796906273787,null,null,0,8.2670231167999875E-2,11054.666071646034,2.9831556243949467E-2,-9.9438520813164896E-3,0,0,-9.9438520813164896E-3,0.02,1.7333333333333333E-2,3.7333333333333329E-2,-9.572614936947341E-3,16547443.58,-158402.30558220137,null,16596609.549999999,0.99045574307782636,null,0,null,0,0,27083,0.99371942171271954,null,0,0.99371942171271954,null,0,0,0,0,0,0,0.99371942171271954,null,23629.090944956934,null,1.0278889417565868,null,93761.100745999996,97261.515173850654,1.0337000000000001,null,-144871.78877422033]
[210018,"MedStar Montgomery General",14641.4,175696.8,169609917.91,965.35576009352485,11584.269121122297,14712.56,176550.72,184540445.45000002,1045.2545616919604,12543.054740303525,8.2766172743087951E-2,null,null,0,8.2670231167999875E-2,12541.943327277801,8.8615695089886573E-5,-2.9538565029962194E-5,0,0,-2.9538565029962194E-5,5.4000042886631888E-3,1.6666666666666663E-2,2.2066670955329853E-2,-2.8886747234953405E-5,62459211.159999996,-1804.2434452735008,null,64478760.000000007,0.99997201801887514,null,0,null,0,0,0,0.99997201801887514,null,0,0.99997201801887514,null,-478581.76000000001,-2566727.2000000002,0,-478581.76000000001,-2566727.2000000002,-478581.76000000001,0.9925497015847502,null,143992.10327648706,null,1.0461458079403267,null,-795947.48737527162,-778383.57607363991,1.0341,null,-882826.75028084847]
[210019,"Peninsula Regional",27932.45,335189.40000000002,337743048.87,1007.6185251383247,12091.422301659897,27182.93,326195.16000000003,376832751.28000003,1155.2371018625781,13862.845222350939,0.1465024441705145,null,null,-7.4999999999999997E-3,6.7376492917999631E-2,12906.099930736227,7.4131247762633329E-2,-0.01,0,0,-0.01,1.1999999999999999E-3,7.3333333333333393E-3,8.5333333333333389E-3,-0.01,162018211.83999997,-1620182.1183999998,null,163592964.35999998,0.99009626040619536,null,0,null,0,306355,652316,1.001816458811432,null,0,1.001816458811432,null,207284.57,-2602038.21,0.13120999999999999,180086.7615703,-2260624.7764658998,180086.7615703,1.0029172809786617,null,176018.09202561123,null,1.0287401164847074,null,1325145.5870000001,1336453.4960090667,1.0368999999999999,null,-1079180.5705846676]
[210022,"Suburban Hospital",34433.449999999997,413201.39999999997,363426264.89999998,879.53783530259091,10554.454023631091,34717.85,416614.19999999995,413552643.18000001,992.65133828851742,11911.816059462208,0.12860561359138289,null,null,0,8.2670231167999875E-2,11426.9931776167,4.2427861320087572E-2,-0.01,0,0,-0.01,8.1999981929499269E-3,-5.6666666666666671E-3,2.5333315262832598E-3,-0.01,110093477.43000001,-1100934.7743000002,null,118960681.52,0.9907453894830377,null,0,null,0,0,0,0.9907453894830377,null,0,0.9907453894830377,null,-42166.27,-1207538.98,0.77446000000000004,-9510.1805357999983,-272348.34154919995,-9510.1805357999983,0.99066544558548864,null,207790.10539071797,null,1.0325865447726921,null,1627587.2786999999,1631710.4968649081,1.0463,null,-1273977.2481159216]
[210023,"Anne Arundel Medical Center",42784.25,513411,494216672.94,962.61411021579204,11551.369322589504,43581.83,522981.96,568260356.72000003,1086.5773586530595,13038.928303836714,0.12877771800942983,null,null,0,8.2670231167999875E-2,12506.323694794921,4.2586824237042645E-2,-0.01,0,0,-0.01,-4.0000007562434039E-3,9.3333333333333341E-3,5.3333325770899302E-3,-0.01,204980698.13,-2049806.9813000001,null,210725023.34999999,0.99027259815320834,null,0,null,{"$f":"432251-AH27","v":432251},0,686311,1.0008889168249795,null,0,1.0008889168249795,null,-286462.74,-2528972.8199999998,0.36127999999999999,-182969.48129279999,-1615305.5195903997,-182969.48129279999,1.0000206313295787,null,464560.83634373645,null,1.0529306269959746,null,13138706.61245627,13208779.704453308,1.1155999999999999,null,-2848258.5094933109]
[210024,"MedStar Union Memorial",12045.1,144541.20000000001,179691977.68000001,1243.1886388102491,14918.26366572299,10186.629999999999,122239.56,171780796.83000001,1405.2799014492527,16863.358817391032,0.13038348129864441,null,null,-7.4999999999999997E-3,6.7376492917999631E-2,15923.403951945427,5.9029769531832213E-2,-0.01,0,0,-0.01,-1.1999984813330395E-3,-6.6666666666666957E-4,-1.8666651479997091E-3,-0.01,147488140.84,-1474881.4084000001,null,152799097.24000001,0.9903475777341576,null,0,null,0,0,0,0.9903475777341576,null,0,0.9903475777341576,null,1604072.44,-398995.27,0,1604072.44,-398995.27,1604072.44,1.0008454960397906,null,257324.26892847588,null,1.041263159271028,null,-2204847.2668620585,-2208962.9784117723,1.0267999999999999,null,-1577675.0456260419]
[210027,"UPMC - Western Maryland",15889.67,190676.04,197555005.74000001,1036.0767180816215,12432.92061697946,15368.33,184419.96,216368701.47,1173.2390651749411,14078.868782099291,0.13238628443199296,null,null,-7.4999999999999997E-3,6.7376492917999631E-2,13270.607204879429,6.090614881003148E-2,-0.01,0,0,-0.01,2.6000003776878314E-3,1.0666666666666668E-2,1.3266667044354499E-2,-0.01,112205681.27,-1122056.8126999999,null,111171912.88000001,0.99,null,0,null,0,0,0,0.99,null,0,0.99,null,2107331.14,-1283602.06,0,2107331.14,-1283602.06,2107331.14,1.0089556074498303,null,229942.08004183546,null,1.0585959327625816,null,-1450983.99,-1431734.2685179811,1.0457000000000001,null,-1409792.7223575788]
[210028,"MedStar Saint Mary’s Hospital",14588.83,175065.96,174370849.94,996.02943907542056,11952.353268905046,15303.5,183642,211117425.23999998,1149.6140601823111,13795.368722187734,0.15419686917031084,null,null,0,8.2670231167999875E-2,12940.457076647026,6.6065026952063566E-2,-0.01,0,0,-0.01,-4.7000041351135616E-3,1.7333333333333333E-2,1.2633329198219771E-2,-0.01,65314724.859999999,-653147.24860000005,null,66232809.079999998,0.99013861471871001,null,0,null,0,0,0,0.99013861471871001,null,0,0.99013861471871001,null,-1910100,-3366991.47,0,-1910100,-3366991.47,-1910100,0.96129943325363176,null,91840.543486192444,null,0.99457860522724206,null,-887310.547329742,-876100.86108427274,0.98140000000000005,null,-563081.49339451955]
[210029,"Johns Hopkins Bayview Acute Care",9511.56,114138.72,142702147,1250.2518601925797,15003.022322310957,8128.11,97537.319999999992,142683161.54000002,1462.8571047471885,17554.285256966261,0.17004993259666934,null,null,-7.4999999999999997E-3,6.7376492917999631E-2,16013.873349558731,9.6192337342918752E-2,-0.01,0,0,-0.01,1.1300000341540781E-2,-3.333333333333334E-3,7.9666670082074471E-3,-0.01,186413274.41999999,-1864132.7441999998,null,191785647.50999999,0.99028012383406949,null,0,null,0,0,0,0.99028012383406949,null,0,0.99028012383406949,null,-1545716.26,-2287353.7200000002,0.73245000000000005,-413556.38536299992,-611981.4877859999,-413556.38536299992,0.98812377693985554,null,493760.66511482908,null,1.049912842579598,null,-4716429.4400000004,-4678855.2171838144,1.0255000000000001,null,-3027284.9238324533]
[210030,"UM Shore Medical Center at Chestertown",6705.83,80469.959999999992,82944534.939999998,1030.7515368467937,12369.018442161521,6714.75,80577,96282264.459999993,1194.91001725058,14338.92020700696,0.15926096109055465,null,null,-2.5000000000000001E-3,7.7560240918000067E-2,13328.362492454755,7.5820095313605618E-2,-0.01,0,0,-0.01,1.99999891775825E-2,0,1.99999891775825E-2,-0.01,20658214.559999999,-206582.14559999999,null,20551784.050000001,0.99,null,0,null,0,0,0,0.99,null,0,0.99,null,-43794.74,-320620.03000000003,0.67495000000000005,-14235.480236999998,-104217.5407515,-14235.480236999998,0.98930733603455701,null,41817.668924740399,null,1.0381412500029052,null,911116.49311945867,929338.81312136468,1.0833999999999999,null,-256387.3707036642]
[210032,"Union of Cecil",14092.53,169110.36000000002,184092276.91999999,1088.5925434727947,13063.110521673538,13535.59,162427.08000000002,190683038.84999999,1173.9608866329431,14087.530639595318,7.8420841362562443E-2,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,14009.693923189901,5.55591841136336E-3,-1.8519728037877869E-3,0,0,-1.8519728037877869E-3,-1.5099997504428354E-2,-8.333333333333335E-3,-2.3433330837761689E-2,-1.8953706952014831E-3,46306827.879999995,-87768.604551491007,null,46987436.049999997,0.99813208355403571,null,0,null,0,0,0,0.99813208355403571,null,0,0.99813208355403571,null,0,0,0,0,0,0,0.99813208355403571,null,141021.7573142474,null,1.0701624486912273,null,-1456870.8030000001,-1491010.1385145746,1.0384,null,-864615.32886686537]
[210033,"Carroll County General",27586.17,331034.03999999998,348618959.47999996,1053.1211819787475,12637.454183744971,26612.58,319350.96000000002,373591804.47999996,1169.8471314443518,14038.165577332222,0.11083809865668415,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,13553.193536015566,3.5782861067239692E-2,-0.01,0,0,-0.01,2.7999996691973035E-3,1.2000000000000002E-2,1.4799999669197306E-2,-0.01,85249832.530000001,-852498.32530000003,null,88273563.719999999,0.99034254096725849,null,0,null,0,0,0,0.99034254096725849,null,0,0.99034254096725849,null,2420576.36,-1319842.5900000001,0.80950999999999995,461095.59081640007,-251416.81496910009,461095.59081640007,0.99556602545553607,null,142608.50065129099,null,1.0343387210554027,null,-489590.9376953037,-482344.99197937117,1.0288999999999999,null,-874343.77530175215]
[210034,"MedStar Harbor Hospital",4297.66,51571.92,64458319.550000004,1249.8724024624255,14998.468829549105,3649.02,43788.24,59452173.280000001,1357.7200928833861,16292.641114600632,8.6286960339699847E-2,null,null,-7.4999999999999997E-3,6.7376492917999631E-2,16009.013058424058,1.7716773366446045E-2,-5.9055911221486826E-3,0,0,-5.9055911221486826E-3,9.4999988361437471E-3,8.6666666666666663E-3,1.8166665502810413E-2,-5.7983062236362402E-3,44166285.789999999,-256089.64977105384,null,46539078.670000002,0.99449732016426584,null,0,null,0,0,0,0.99449732016426584,null,0,0.99449732016426584,null,2422092.2599999998,-993487.52,0,2422092.2599999998,-993487.52,2422092.2599999998,1.0465415876749016,null,52558.908446765519,null,1.0736459876495299,null,-572192.68349425471,-561797.85041005909,1.0616000000000001,null,-322242.74308481137]
[210035,"UM Charles Regional Medical Center",17691.5,212298,228573339.59,1076.6627080330479,12919.952496396574,17885.75,214629,241594241.78,1125.6365252598671,13507.638303118405,4.548668479127449E-2,null,null,-2.5000000000000001E-3,7.7560240918000067E-2,13922.027124666209,-2.9764977315236984E-2,9.9216591050789952E-3,0,0,9.9216591050789952E-3,2.5999971189409063E-3,0,2.5999971189409063E-3,9.947455390167316E-3,51164458.18,508956.16530763119,null,53600882.759999998,1.0094952944634605,null,139237,null,{"$f":"271559-AH36","v":132322},0,128419,1.0192242760239874,null,0,1.0192242760239874,null,103.7816,-101257.5,0.69703999999999999,31.441673536,-30676.9722,31.441673536,1.0192248626127134,null,55149.987877099178,null,1.0439184803461534,null,2552850.398,2559487.8016798873,1.0916999999999999,null,-338128.85198349669]
[210037,"UM Shore Medical Center at Easton",23652.17,283826.03999999998,292281072.55000001,1029.7894884838615,12357.473861806338,23302.75,279633,332676273.66000003,1189.6888910107177,14276.266692128613,0.1552738732673149,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,13252.925188108033,7.7216274105194035E-2,{"$f":"MIN($T$6,MAX(-T$6,(R37-L37)/R37*($T$6/$S$6)))","v":-0.01},0,0,-0.01,1.0800001169689951E-2,-3.6666666666666688E-3,7.1333345030232826E-3,-0.01,127372849.73999999,-1273728.4974,null,126276919.28999999,0.99,null,0,null,0,0,0,0.99,null,0,0.99,null,-3901944.84,-1225647.98,0.73123000000000005,-1048725.7146467997,-329417.40758459992,-329417.40758459992,0.98739130943772802,null,202321.07991285092,null,1.0258441474164335,null,1493971.1724005414,1504628.1685111483,1.0378000000000001,null,-1240446.2288449714]
[210038,"UM Medical Center Midtown Campus",4105.17,49262.04,64061111.170000002,1300.4153130889424,15604.983757067308,3226.06,38712.720000000001,54950173.630000003,1419.4345845499877,17033.215014599853,9.1524046405092596E-2,null,null,-0.01,6.2302735167999668E-2,16577.216927384809,2.7507517649826757E-2,-9.1691725499422529E-3,0,0,-9.1691725499422529E-3,1.5299996708876898E-2,-3.333333333333334E-3,1.1966663375543564E-2,-9.0594481486048206E-3,47879193.990000002,-433759.07534939656,null,49208428.359999999,0.99118526866625178,null,0,null,0,0,0,0.99118526866625178,null,0,0.99118526866625178,null,-8010.1,-146690.92000000001,0.62189000000000005,-3028.6989109999995,-55465.303761199997,-3028.6989109999995,0.99112372028903395,null,101609.34336968475,null,1.0406807641155893,null,-1410314.844,-1393438.0810083197,1.0124,null,-622974.76294922375]
[210039,"Calvert Memorial",13161.75,157941,163099277.71000001,1032.6595229231168,12391.914275077403,14042.83,168513.96,187244187.36000001,1111.1494107669182,13333.792929203019,7.6007518549407793E-2,null,null,0,8.2670231167999875E-2,13416.356692812089,-6.1539630690725941E-3,2.0513210230241985E-3,0,0,2.0513210230241985E-3,6.5000018366881927E-3,-4.6666666666666662E-3,1.8333351700215265E-3,2.0550817820007132E-3,54092384.57,111164.27407478348,null,55899875.680000007,1.0019886318658586,null,0,null,0,0,0,1.0019886318658586,null,0,1.0019886318658586,null,878122.89,-256583.42,0,878122.89,-256583.42,878122.89,1.0176974841543116,null,101035.04535214363,null,1.0610757754108522,null,-262054.0453,-261573.61240230509,1.0564,null,-619453.69727283018]
[210040,"Northwest Hospital",14659.13,175909.56,208497839.76999998,1185.2558767698583,14223.0705212383,13000.63,156007.56,205894389.79999998,1319.7718738758556,15837.262486510268,0.11349110326505163,null,null,-0.01,6.2302735167999668E-2,15109.206717198793,4.818623392601612E-2,-0.01,0,0,-0.01,-2.4999990515175495E-3,1.2000000000000002E-2,9.5000009484824521E-3,-0.01,94547334.159999996,-945473.34159999993,null,98485707.470000014,0.99039989287899466,null,0,null,0,0,0,0.99039989287899466,null,0,0.99039989287899466,null,-1182971.8600000001,-285970.75,0.73746999999999996,-310565.60240580008,-75075.900997500008,-75075.900997500008,0.9896375903792094,null,130114.66518743547,null,1.0213452568489829,null,-513099.92038499215,-508225.47065466846,1.0162,null,-797743.10130562272]
[210043,"UM Baltimore Washington Medical Center",32586.68,391040.16000000003,413877308.88000005,1058.4010319553879,12700.812383464656,32423.96,389087.52,471653053.53999996,1212.2029859503073,14546.435831403689,0.14531538552147061,null,null,-2.5000000000000001E-3,7.7560240918000067E-2,13685.890451780493,6.2878289334198312E-2,-0.01,0,0,-0.01,3.1999992802294007E-3,0,3.1999992802294007E-3,-0.01,140683573.28,-1406835.7328000001,null,145675886.37,0.99034270003185843,null,0,null,{"$f":"168799-AH41","v":168799},0,171536,0.99501519605684352,null,0,0.99501519605684352,null,-4655072.0599999996,-4369880.72,0.82006000000000001,-837633.66647639987,-786316.33675679995,-786316.33675679995,0.98961748503993818,null,211689.26485769678,null,1.0244931427976038,null,8619217.4039999992,8646798.8934889399,1.0838000000000001,null,-1297883.2971473048]
[210044,"Greater Baltimore Medical Center",19386.580000000002,232638.96000000002,249898567.78,1074.1905301674319,12890.286362009183,18375.03,220500.36,263688816.81,1195.8656974981811,14350.388369978173,0.11327149505943224,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,13824.346522552589,3.8051841840582946E-2,-0.01,0,0,-0.01,6.1999982324129153E-3,-6.0000000000000019E-3,1.9999823241291341E-4,-0.01,112433785.95,-1124337.8595,null,113701995.13000001,0.990111537988278,null,193495,null,{"$f":"215990-AH42","v":22495},23006,113746,0.99291266737598882,null,0,0.99291266737598882,null,-5930429.7699999996,-2485695.2400000002,0.39384000000000002,-3594789.3093832,-1506729.0266784001,-1506729.0266784001,0.9796611054754637,null,249556.85398848302,null,1.0323370896468558,null,-1255093.852,-1254842.8354480877,1.0213000000000001,null,-1530052.4223465573]
[210048,"Howard General Hospital",30977.37,371728.44,346717941.63999999,932.71836193109141,11192.620343173097,31427,377124,398333512.51999998,1056.2401558108209,12674.88186972985,0.13243203835291828,null,null,0,8.2670231167999875E-2,12117.916854318875,4.5962109008238522E-2,-0.01,0,0,-0.01,-9.3999985596025949E-3,-4.0000000000000001E-3,-1.3399998559602595E-2,-0.01,82002149.660000011,-820021.49660000019,null,86339154.560000002,0.99050232190969467,null,0,null,0,0,0,0.99050232190969467,null,0,0.99050232190969467,null,-1858401.98,-768084.73,0.77058000000000004,-426354.58225159993,-176213.99875659996,-176213.99875659996,0.98846137073690843,null,72100.001031840715,null,1.0085032628956005,null,5766148.3772,5688881.9972510654,1.0744,null,-442050.69693276484]
[210049,"Upper Chesapeake Medical Center",32188.1,386257.19999999995,415742843.17000002,1076.3368117668747,12916.041741202494,29446.400000000001,353356.80000000005,424069724.23000002,1200.1176268010124,14401.41152161215,0.11500193404232273,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,13851.968196485097,3.9665361436974196E-2,-0.01,0,0,-0.01,-3.4999992366699386E-3,0,-3.4999992366699386E-3,-0.01,110436185.87,-1104361.8587,null,113578762.98,0.99027668703440219,null,0,null,0,193984,0,0.99369253688010195,null,0,0.99369253688010195,null,-4155196.07,-2689031.33,0.83382000000000001,-690510.48291259992,-446863.22641940002,-446863.22641940002,0.98975814620093872,null,128520.54528271113,null,1.0169154510161726,null,-2925138.89,-2935376.873882154,0.99109999999999998,null,-787969.42856230901]
[210051,"Doctors' Community Hospital",22249.95,266999.40000000002,272214937.55000001,1019.53389239826,12234.406708779121,21380.27,256563.24,298346680.53000003,1162.8582509715734,13954.299011658881,0.14057831685827527,null,null,0,8.2670231167999875E-2,13245.827939597219,5.3486356254390958E-2,-0.01,0,0,-0.01,3.8000018981795428E-3,8.6666666666666663E-3,1.2466668564846208E-2,-0.01,65665110.350000001,-656651.10350000008,null,72224269.019999996,0.99090816546280081,null,114733,null,{"$f":"127125-AH45","v":12392},31919,178949,0.99709057486699082,null,0,0.99709057486699082,null,1838673.54,-1437070.59,0.55937999999999999,810156.33519480005,-633202.04336580005,810156.33519480005,1.0083078062240913,null,132494.25778844152,null,1.0523354195190358,null,4741326.7735437322,4800435.3229871336,1.1188,null,-812332.56805509247]
[210056,"MedStar Good Samaritan",11415.9,136990.79999999999,172357622.09999999,1258.1693230494311,15098.031876593173,9942.34,119308.08,172811406.23999998,1448.4467962270448,17381.361554724539,0.15123359764998678,null,null,-0.01,6.2302735167999668E-2,16038.680558158574,8.3715177922349004E-2,-0.01,0,0,-0.01,-4.0999998265636725E-3,-2.6666666666666679E-3,-6.7666664932303404E-3,-0.01,101295769.83,-1012957.6983,null,104840899.44000003,0.99033814376154117,null,0,null,0,0,0,0.99033814376154117,null,0,0.99033814376154117,null,1670192.5,-1235669.57,0,1670192.5,-1235669.57,1670192.5,1.0062688779399125,null,61863.655713660504,null,1.0204306005601724,null,-1490799.1694895441,-1500886.9102778647,1.0061,null,-379290.87006469467]
[210057,"Shady Grove Adventist",29489.94,353879.27999999997,323272651.91999996,913.51110446477674,10962.13325357732,29867.13,358405.56,360380570.04999995,1005.5105452326129,12066.126542791355,0.10070971257841288,null,null,0,8.2670231167999875E-2,11868.375343744976,1.6662027726532969E-2,-5.5540092421776568E-3,0,0,-5.5540092421776568E-3,7.7999988080347336E-3,6.6666666666666957E-4,8.4666654747014031E-3,-5.506985303880739E-3,111924232.98,-616365.10616898397,null,115685667.34999999,0.99467207027207438,null,0,null,0,0,0,0.99467207027207438,null,0,0.99467207027207438,null,-171980.88,-1045531.94,0,-171980.88,-1045531.94,-171980.88,0.99318544808334908,null,362913.02750584285,null,1.0684749187641804,null,-2705289.2949999999,-2682384.5155269438,1.0452999999999999,null,-2225047.911775901]
[210058,"UM Rehabilitation & Orthopaedic Institute",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155955,null,31728970.890000001,{"$f":"MAX(MIN(1+AC48/AE48,1.01),0.99)","v":1.0049152240247776},null,0,null,0,0,0,1.0049152240247776,null,0,{"$f":"AM48+((AO48)/(AE48*6/12))","v":1.0049152240247776},null,0,0,0,{"$f":"AR48*(1-AT48)","v":0},{"$f":"AS48*(1-AT48)","v":0},{"$f":"MAX(AU48,AV48)","v":0},1.0049152240247776,null,122550.33636088241,null,1.0976130957224746,null,-722905.22530000005,-722905.22530000005,1.0748,null,-751365.61473485711]
[210060,"Adventist Fort Washington",6269.25,{"$f":"C49*12","v":75231},74271491.599999994,{"$f":"E49/D49","v":987.24583748720602},{"$f":"E49/C49","v":11846.950049846471},5697.02,68364.240000000005,79038029.910000011,{"$f":"J49/I49","v":1156.1311865677144},{"$f":"J49/H49","v":13873.574238812573},{"$f":"L49/G49-1","v":0.17106716753586415},null,null,0,8.2670231167999875E-2,{"$f":"G49*(1+Q49)","v":12826.340149103027},{"$f":"(L49-R49)/R49","v":8.1647147786173505E-2},{"$f":"MIN($T$6,MAX(-T$6,(R49-L49)/R49*($T$6/$S$6)))","v":-0.01},0,0,-0.01,-4.6999997535986208E-3,0,{"$f":"SUM(X49:Y49)","v":-4.6999997535986208E-3},-0.01,19370578.440000001,-193705.7844,null,20994374.840000004,0.99077344355922725,null,0,null,0,0,0,0.99077344355922725,null,0,0.99077344355922725,null,0,0,0,0,0,0,0.99077344355922725,null,44854.175272498804,null,1.0420490930960233,null,-370740.39380000002,-372482.87355950905,1.0243,null,-275004.42657131376]
[210061,"Atlantic General",5691.05,68292.600000000006,68767205.730000004,1006.9495923423621,12083.395108108345,5648.66,67783.92,73781810.439999998,1088.4854466959125,13061.825360350951,8.0973124150020448E-2,null,null,-0.01,6.2302735167999668E-2,12836.223673459122,1.7575393872131959E-2,-5.8584646240439865E-3,0,0,-5.8584646240439865E-3,8.5000007572634505E-3,-2.6666666666666679E-3,5.8333340905967826E-3,-5.8242902426339956E-3,31937452.959999997,-186012.99564951021,null,32879270.23,0.99434254488167484,null,0,null,0,0,118645,1.0015595542112643,null,0,1.0015595542112643,null,2858398.22,-925343.31,0.72357000000000005,790147.01995459991,-255792.65118329998,790147.01995459991,1.025591322995282,null,47265.314919516473,null,1.060092318611461,null,-160436.0974,-159500.22004367426,1.0551999999999999,null,-289787.31070602662]
[210062,"MedStar Southern Maryland",21889.85,262678.19999999995,274944841.66000003,1046.6983619500975,12560.380343401168,21050.03,252600.36,298397125.03999996,1181.3012659206026,14175.615191047233,0.12859760640088091,null,null,-2.5000000000000001E-3,7.7560240918000067E-2,13534.566468857074,4.7363816466911325E-2,-0.01,0,0,-0.01,8.0000023350151341E-4,0,8.0000023350151341E-4,-0.01,72093441.449999988,-720934.41449999984,null,78952807.110000014,0.99086879313238896,null,133875,null,{"$f":"199728-AH51","v":65853},50841,153485,0.9977128563111326,null,0,0.9977128563111326,null,-2207629.23,-1020376.88,0,-2207629.23,-1020376.88,-1020376.88,0.98478897282490807,null,95523.749436586688,null,1.01382619227784,null,-1024163.6175838029,-1023344.2864505921,1.0008999999999999,null,-585663.51467076968]
[210063,"UM Saint Joseph Medical Center",25322.57,303870.83999999997,330985567.75999999,1089.2310948954498,13070.773138745395,23602.66,283231.92,345303682.75,1219.1552518162503,14629.863021795001,0.11928061687705616,null,null,-5.0000000000000001E-3,7.2462328168000134E-2,14017.911791334645,4.3654949436808518E-2,-0.01,0,0,-0.01,-4.3000017248118064E-3,-6.6666666666666957E-4,-4.966668391478476E-3,-0.01,139340405.50999999,-1393404.0551,null,141188972.74000001,0.99013092858416107,null,0,null,0,0,0,0.99013092858416107,null,0,0.99013092858416107,null,-6174243.5599999996,-4114313.66,0.83042000000000005,-1047028.2229047996,-697705.31046279985,-697705.31046279985,0.98518928691822427,null,338245.2259307896,null,1.0426858836056161,null,1606662.794,1598683.0326852757,1.054,null,-2073807.7075873346]
[210064,"Levindale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,41525737.319999993,1,null,0,null,0,0,0,1,null,0,1,null,0,0,0,{"$f":"AR53*(1-AT53)","v":0},{"$f":"AS53*(1-AT53)","v":0},{"$f":"MAX(AU53,AV53)","v":0},1,null,36550.391775052383,null,1.0211244750657027,null,-891447.76950000005,-891447.76950000005,0.99970000000000003,null,-224093.28607626806]
[210065,"Holy Cross Germantown Hospital",4341.55,52098.600000000006,48103540.869999997,923.31734192473482,11079.808103096819,4470.12,53641.440000000002,54066160.350000001,1007.9177656304529,12095.013187565435,9.162659452421984E-2,null,null,0,8.2670231167999875E-2,11995.778400276911,8.2724758641951179E-3,-2.7574919547317064E-3,0,0,-2.7574919547317064E-3,2.2999991041631647E-3,4.6666666666666714E-3,6.9666657708298361E-3,-2.7382814299173382E-3,27271451.579999998,-74676.909428403844,null,29114881.719999999,0.99743509487187421,null,0,null,0,0,0,0.99743509487187421,null,0,0.99743509487187421,null,255279.76,-153612.91,6.1000000000000004E-3,253722.553464,-152675.87124900002,253722.553464,1.0061496263580079,null,18010.105664200837,null,1.0209957294642382,null,44344.478304328746,44653.411463456818,1.0225,null,-110421.35432393159]
[]
["Footnotes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max:",{"$f":"MAX(Z10:Z54)","v":3.7333333333333329E-2},null,null,{"$f":"SUM(AC10:AC54)","v":-41604022.388538234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BD10:BD54,\"<0\")","v":-56293296.8037},null,null,null,null,null,null,null,null,"Should be zero"]
["*Due to rounding and the need to protect PHI by surpressing small cell sizes, beneficiary counts may not add to the facility total"]
["** Includes Substance Abuse claims paid to hospital but not reported in the CCLF"]
["*** ECIP payments will be completed in two adjustments.  The prliminary Jul to Dec 2021 adjustment shown in column AG was made in the Jan 1, 2023 MPA adjustment.  In the July 1, 2023 adjustment this result is adjsuted to final values and the preliminary Jan to Jun 2022 adjustment is made."]
["^ One time adjustment for Jan to Jun 2021 to reflect correct DRG update factor values"]
["^^ MPA Savings Component applies to CY2023, but to be imlemented 3/1/2023 so amount is grossed up by 12/10ths. "]
["^^^ Reversal of MPA SC in December of 2023 with $50 M rerouted to UMMC to fund EQIP and other programs."]
["*^ Funding for primary care programs approved by Commission in November 2024.  Amount to be split as follows: $19 M (38%) to EQIP Primary Care and $31 M (62%) to be returned to the Department of Health for MDPCP-Aligned Medicaid programs."]