I am building a balance sheet and statement of operations for my class case study regarding CMMC hospital. I've calculated the Gross Patient Services Revenue, and am trying to calculate the Net Patient Services Revenue, but my calculations leave me with $$0$ in profit. I've incuded the CMMC volumes by percentage, by payer for fiscal year $2020.$ My Gross is $$76,068,700.$ Here are the percentages for the fy CMMC Volumes by Percentage, by Payer

Fiscal Year $20$

Medicare $25$

Medicaid $22$

Commercial $5$

Managed Care $($with discount$)36$

Managed Care $($with capitation$)1$

Bad Debt $5$

Implicit Price Concessions $1$

Charity Care $5$ Here are my calculations. Medicare $25\%$ x $76,068,700=19,017,175$

Medicaid $22\%$ x $76,068,700=16,735,114$

Commercial $5\%$ x $76,068,700=3,803,435$

Managed Care $($with discount$)36\%$ x $76,068,700=27,384,732$

Managed Care $($with capitation$)1\%$ x $76,068,700=760,687$

Bad Debt $5\%$ x $76,068,700=3,803,435$

Implicit Price Concessions $1\%$ x $76,068,700=760,687$

Charity Care $5\%$ x $76,068,700=3,803,435$