{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Wksh 1 - Market Experience","Wksh 2 - Plan Product Info","Wksh 3 - Rating Areas","PlanTemplate"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":24,"comments":0,"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":"Wksh 1 - Market Experience","index":0,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[[29,3,29,6],[111,0,111,14],[49,1,49,16],[7,1,8,16],[21,3,21,4],[21,5,21,6],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3]]}
["Press TAB and directional arrow keys to read through the document. If macros are disabled, press and hold the ALT key and press the F, then I, and then N key. After that, select the Enable All Content option by pressing enter. (note that you can also press the C key to select \"Enable All Content\")  Instructions can be found in cells K1 through K4. If screen reader fails to announce a cell after performing a dropdown selection, please press F2 and then ESC to force the screen reader to resume.","Unified Rate Review v6.1 [assistive technology users, please reference cell A1 for instructions]",null,null,null,null,null,null,null,null,"To add a product to Worksheet 2 - Plan Product Info, select the Add Product button or Ctrl + Shift + P."]
[null,null,null,null,null,null,null,null,null,null,"To add a plan to Worksheet 2 - Plan Product Info, select the Add Plan button or Ctrl + Shift + L."]
[null,"Company Legal Name:","Anthem Health Plans of Kentucky, Inc.",null,null,null,null,null,null,null,"To validate, select the Validate button or Ctrl + Shift + I."]
[null,"HIOS Issuer ID:",36239.0,"State:","KY",null,null,null,null,null,"To finalize, select the Finalize button or Ctrl + Shift + F."]
[null,"Effective Date of Rate Change(s):",{"$f":"MAX('Wksh 2 - Plan Product Info'!E19:DC19)","v":"1/1/2026"},"Market: ","Individual"]
[]
[]
[null,"Market Level Calculations (Same for all Plans)"]
[]
[]
[null,"Section I: Experience Period Data"]
[null,"Experience Period:",null,"2024-01-01","to",{"$f":"EDATE(D12,12)-1","v":"12/31/2024"}]
[null,null,null,null,"Total","PMPM"]
[null,"Allowed Claims",null,null,3.3246943899E8,{"$f":"E14/E19","v":"$712.88"}]
[null,"Reinsurance",null,null,0.0,{"$f":"E15/E19","v":"$0.00"}]
[null,"Incurred Claims in Experience Period",null,null,2.5764033352E8,{"$f":"E16/E19","v":"$552.44"}]
[null,"Risk Adjustment",null,null,-6614444.86,{"$f":"E17/E19","v":"-$14.18"}]
[null,"Experience Period Premium",null,null,2.8970255557E8,{"$f":"E18/E19","v":"$621.18"}]
[null,"Experience Period Member Months",null,null,466372.0]
[]
[null,"Section II: Projections"]
[null,null,null,"Year 1 Trend",null,"Year 2 Trend"]
[null,"Benefit Category","Experience Period Index Rate PMPM","Cost","Utilization","Cost","Utilization","Trended EHB Allowed Claims PMPM"]
[null,"Inpatient Hospital","$121.80",1.03961427227588,1.0297130603505,1.03961427227588,1.0297130603505,{"$f":"PRODUCT(C24:G24)","v":"$139.59"}]
[null,"Outpatient Hospital","$255.24",1.03961427227588,1.0297130603505,1.03961427227588,1.0297130603505,{"$f":"PRODUCT(C25:G25)","v":"$292.50"}]
[null,"Professional","$122.84",1.03961427227588,1.0297130603505,1.03961427227588,1.0297130603505,{"$f":"PRODUCT(C26:G26)","v":"$140.78"}]
[null,"Other Medical","$11.35",1.03961427227588,1.0297130603505,1.03961427227588,1.0297130603505,{"$f":"PRODUCT(C27:G27)","v":"$13.01"}]
[null,"Capitation","$0.00",1.0075835393127,1.0,1.00758353931271,1.0,{"$f":"PRODUCT(C28:G28)","v":"$0.00"}]
[null,"Prescription Drug","$201.04",1.05972754252924,1.09201848188739,1.05972754252923,1.0920184818874,{"$f":"PRODUCT(C29:G29)","v":"$269.24"}]
[null,"Total",{"$f":"SUM(C24:C29)","v":"$712.28"},null,null,null,null,{"$f":"SUM(H24:H29)","v":"$855.11"}]
[]
[null,"Morbidity Adjustment",null,null,null,1.019]
[null,"Demographic Shift",null,null,null,0.974]
[null,"Plan Design Changes",null,null,null,0.993]
[null,"Other",null,null,null,1.07619447725462]
[null,"Adjusted Trended EHB Allowed Claims PMPM for",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":"1/1/2026"},null,{"$f":"H30*PRODUCT(F32:F35)","v":"$906.97"}]
[]
[null,"Manual EHB Allowed Claims PMPM",null,null,null,0.0]
[null,"Applied Credibility %",null,null,null,1.0]
[]
[null,null,null,null,null,null,"Projected Period Totals"]
[null,"Projected Index Rate for",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":"1/1/2026"},null,{"$f":"ROUND(F39*F36+(1-F39)*F38,2)","v":"$906.97"},{"$f":"F42*F48","v":"$379,008,251.48"}]
[null,"Reinsurance",null,null,null,0.0,{"$f":"F43*F48","v":"$0.00"}]
[null,"Risk Adjustment Payment/Charge",null,null,null,-29.8540526452958,{"$f":"F44*F48","v":"-$12,475,530.94"}]
[null,"Exchange User Fees",null,null,null,0.0,{"$f":"F45*F46*F48","v":"$0.00"}]
[null,"Market Adjusted Index Rate",null,null,null,{"$f":"(F42-F43-F44)/(1-F45)","v":"$936.82"},{"$f":"F46*F48","v":"$391,483,782.42"}]
[]
[null,"Projected Member Months",null,null,null,{"$f":"'Wksh 2 - Plan Product Info'!D73","v":"417884"}]
[]
[null,"Information Not Releasable to the Public Unless Authorized by Law:  This information has not been publically disclosed and may be privileged and confidential. It is for internal government use only and must not be disseminated, distributed, or copied to persons not authorized to receive the information.  Unauthorized disclosure may result in prosecution to the full extent of the law.  "]

{"sheet":"Wksh 2 - Plan Product Info","index":1,"n_rows":82,"n_cols":107,"rows_kept":82,"cut":false,"hidden":false,"merged":[[6,2,7,21],[9,5,9,61],[9,62,9,71],[9,72,9,106],[10,5,10,61],[10,62,10,71],[10,72,10,106],[20,5,20,61],[20,62,20,71],[20,72,20,106],[21,4,21,106],[58,4,58,106],[59,4,59,106],[60,4,60,106],[47,4,47,106]]}
["Press TAB and directional arrow keys to read through the document. If macros are disabled, press and hold the ALT key and press the F, then I, and then N key. After that, select the Enable All Content option by pressing enter. (note that you can also press the C key to select \"Enable All Content\")  Instructions can be found in cells P1 through P6. If screen reader fails to announce a cell after performing a dropdown selection, please press F2 and then ESC to force the screen reader to resume.",null,"Product-Plan Data Collection [assistive technology users, please reference cell A1 for instructions]",null,null,null,null,null,null,null,null,null,null,null,null,"To add a product to Worksheet 2 - Plan Product Info, select the Add Product button or Ctrl + Shift + P."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To add a plan to Worksheet 2 - Plan Product Info, select the Add Plan button or Ctrl + Shift + L."]
[null,null,"Company Legal Name:",{"$f":"IF('Wksh 1 - Market Experience'!C3<>\"\", 'Wksh 1 - Market Experience'!C3,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"To validate, select the Validate button or Ctrl + Shift + I."]
[null,null,"HIOS Issuer ID:",{"$f":"IF('Wksh 1 - Market Experience'!C4<>\"\", 'Wksh 1 - Market Experience'!C4,\"\")","v":""},"State:",{"$f":"IF('Wksh 1 - Market Experience'!E4<>\"\",'Wksh 1 - Market Experience'!E4,\"\")","v":""},null,null,null,null,null,null,null,null,null,"To finalize, select the Finalize button or Ctrl + Shift + F."]
[null,null,"Effective Date of Rate Change(s):",{"$f":"IF('Wksh 1 - Market Experience'!C5<>\"\", 'Wksh 1 - Market Experience'!C5,\"\")","v":"00:00:00"},"Market: ",{"$f":"IF('Wksh 1 - Market Experience'!E5<>\"\",'Wksh 1 - Market Experience'!E5,\"\")","v":""},null,null,null,null,null,null,null,null,null,"To remove a product, navigate to the corresponding Product Name/Product ID field and select the Remove Product button or Ctrl + Shift + Q."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To remove a plan, navigate to the corresponding Plan Name/Plan ID field and select the Remove Plan button or Ctrl + Shift + A."]
[null,null,"Product/Plan Level Calculations"]
[]
[null,"Field #","Section I: General Product and Plan Information"]
[null,"1.1","Product Name",null,"Blue Access","HMO ON EXCHANGE W/P VISION",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO w/Adult Dental & Vision w/Pediatric Vision",null,null,null,null,null,null,null,null,null,"HMO w/Pediatric Vision"]
[null,"1.2","Product ID",null,"36239KY017","36239KY121",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"36239KY122",null,null,null,null,null,null,null,null,null,"36239KY123"]
[null,"1.3","Plan Name",null,"2024 Experience","Anthem Catastrophic Pathway Transition X (+ Incentives)","Anthem Catastrophic Pathway Transition X (+ Incentives)","Anthem Catastrophic Pathway Transition X (+ Incentives)","Anthem Catastrophic Pathway Transition X (+ Incentives)","Anthem Catastrophic Pathway X (+ Incentives)","Anthem Bronze Pathway X 10600 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X 7000 for HSA ( + Incentives)","Anthem Bronze Pathway X 6700 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X 8500 for HSA ( + Incentives)","Anthem Bronze Pathway X 6000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 7700 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 7700 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 7700 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 7700 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 6000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 6000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 6000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 6000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 7000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 7000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 7000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 7000 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 7300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 7300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 7300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 7300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 10600 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 10600 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 10600 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 10600 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 8500 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 8500 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 8500 for HSA ( + Incentives)","Anthem Bronze Pathway X Transition 8500 for HSA ( + Incentives)","Anthem Bronze Pathway X 7700 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X Transition 4200 for HSA ( + Incentives)","Anthem Silver Pathway X Transition 4200 for HSA ( + Incentives)","Anthem Silver Pathway X Transition 4200 for HSA ( + Incentives)","Anthem Silver Pathway X Transition 4200 for HSA ( + Incentives)","Anthem Silver Pathway X 3500 for HSA ( + Incentives)","Anthem Silver Pathway X Transition 6000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X Transition 6000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X Transition 6000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X Transition 6000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X 1500 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X 3500 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X 6000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X Transition 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X Transition 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X Transition 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X Transition 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Silver Pathway X 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Gold Pathway X Transition 2300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Gold Pathway X Transition 2300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Gold Pathway X Transition 2300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Gold Pathway X Transition 2300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Gold Pathway X 2300 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem Bronze Pathway X Transition 7000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Bronze Pathway X Transition 7000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Bronze Pathway X Transition 7000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Bronze Pathway X Transition 7000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Bronze Pathway X 7000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Silver Pathway X 4000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Silver Pathway X Transition 4000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Silver Pathway X Transition 4000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Silver Pathway X Transition 4000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem Silver Pathway X Transition 4000 Adult Dental/Vision ($0 Virtual PCP + $0 Select Rx)","Anthem ICHRA Bronze Pathway Transition 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Bronze Pathway Transition 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Bronze Pathway Transition 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Bronze Pathway Transition 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Bronze Pathway 5000 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Bronze Pathway Transition 4000 HSA (+ Incentives)","Anthem ICHRA Bronze Pathway Transition 4000 HSA (+ Incentives)","Anthem ICHRA Bronze Pathway Transition 4000 HSA (+ Incentives)","Anthem ICHRA Bronze Pathway Transition 4000 HSA (+ Incentives)","Anthem ICHRA Bronze Pathway 4000 HSA (+ Incentives)","Anthem ICHRA Silver Pathway 2500 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Silver Pathway Transition 5400 HSA (+ Incentives)","Anthem ICHRA Silver Pathway Transition 5400 HSA (+ Incentives)","Anthem ICHRA Silver Pathway Transition 5400 HSA (+ Incentives)","Anthem ICHRA Silver Pathway Transition 5400 HSA (+ Incentives)","Anthem ICHRA Silver Pathway Transition 2500 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Silver Pathway Transition 2500 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Silver Pathway Transition 2500 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Silver Pathway Transition 2500 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Silver Pathway 5400 HSA (+ Incentives)","Anthem ICHRA Gold Pathway 1200 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway 3400 HSA (+ Incentives)","Anthem ICHRA Gold Pathway $0 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition $0 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition $0 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition $0 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition $0 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition 1200 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition 1200 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition 1200 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition 1200 ($0 Virtual PCP + $0 Select Drugs + Incentives)","Anthem ICHRA Gold Pathway Transition 3400 HSA (+ Incentives)","Anthem ICHRA Gold Pathway Transition 3400 HSA (+ Incentives)","Anthem ICHRA Gold Pathway Transition 3400 HSA (+ Incentives)","Anthem ICHRA Gold Pathway Transition 3400 HSA (+ Incentives)"]
[null,"1.4","Plan ID (Standard Component ID)",null,"36239KY0170001","36239KY1210043","36239KY1210056","36239KY1210057","36239KY1210067","36239KY1210039","36239KY1210071","36239KY1210034","36239KY1210001","36239KY1210096","36239KY1210091","36239KY1210077","36239KY1210078","36239KY1210079","36239KY1210080","36239KY1210092","36239KY1210093","36239KY1210094","36239KY1210095","36239KY1210042","36239KY1210053","36239KY1210054","36239KY1210055","36239KY1210038","36239KY1210051","36239KY1210052","36239KY1210065","36239KY1210072","36239KY1210073","36239KY1210074","36239KY1210075","36239KY1210097","36239KY1210098","36239KY1210099","36239KY1210100","36239KY1210076","36239KY1210046","36239KY1210060","36239KY1210061","36239KY1210062","36239KY1210035","36239KY1210040","36239KY1210058","36239KY1210059","36239KY1210066","36239KY1210064","36239KY1210005","36239KY1210045","36239KY1210047","36239KY1210048","36239KY1210049","36239KY1210050","36239KY1210063","36239KY1210044","36239KY1210068","36239KY1210069","36239KY1210070","36239KY1210009","36239KY1220086","36239KY1220087","36239KY1220088","36239KY1220085","36239KY1220090","36239KY1220089","36239KY1220081","36239KY1220082","36239KY1220083","36239KY1220084","36239KY1230002","36239KY1230003","36239KY1230004","36239KY1230005","36239KY1230001","36239KY1230014","36239KY1230015","36239KY1230016","36239KY1230017","36239KY1230013","36239KY1230006","36239KY1230007","36239KY1230008","36239KY1230009","36239KY1230010","36239KY1230018","36239KY1230019","36239KY1230020","36239KY1230021","36239KY1230022","36239KY1230011","36239KY1230012","36239KY1230023","36239KY1230024","36239KY1230025","36239KY1230026","36239KY1230027","36239KY1230028","36239KY1230029","36239KY1230030","36239KY1230031","36239KY1230032","36239KY1230033","36239KY1230034","36239KY1230035"]
[null,"1.5","Metal",null,"Not Applicable","Catastrophic","Catastrophic","Catastrophic","Catastrophic","Catastrophic","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Gold","Gold","Gold","Gold","Gold","Bronze","Bronze","Bronze","Bronze","Bronze","Silver","Silver","Silver","Silver","Silver","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Bronze","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold"]
[null,"1.6","AV Metal Value",null,0.0,0.598,0.598,0.598,0.598,0.598,0.585,0.647,0.644,0.621,0.631,0.641,0.641,0.641,0.641,0.631,0.631,0.631,0.631,0.647,0.647,0.647,0.647,0.643,0.643,0.643,0.643,0.585,0.585,0.585,0.585,0.621,0.621,0.621,0.621,0.641,0.705,0.705,0.705,0.705,0.716,0.68,0.68,0.68,0.68,0.681,0.713,0.68,0.662,0.662,0.662,0.662,0.662,0.8,0.8,0.8,0.8,0.8,0.644,0.644,0.644,0.644,0.644,0.717,0.717,0.717,0.717,0.717,0.649,0.649,0.649,0.649,0.649,0.65,0.65,0.65,0.65,0.65,0.719,0.716,0.716,0.716,0.716,0.719,0.719,0.719,0.719,0.716,0.808,0.807,0.819,0.819,0.819,0.819,0.819,0.808,0.808,0.808,0.808,0.807,0.807,0.807,0.807]
[null,"1.7","Plan Category",null,"Terminated","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","New","New","New","New","New","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New","New"]
[null,"1.8","Plan Type",null,"HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO"]
[null,"1.9","Exchange Plan?",null,"No","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,"1.10","Effective Date of Proposed Rates",null,"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01"]
[null,"1.11","Cumulative Rate Change %  (over 12 mos prior)",null,0.0,0.1668,0.0957,0.1607,0.1366,0.1661,0.1856,0.2099,0.1936,0.2281,0.2326,0.1984,0.1664,0.1231,0.1927,0.2307,0.1956,0.1546,0.2073,0.22,0.187,0.1418,0.2119,0.1948,0.1237,0.1824,0.1642,0.1823,0.1512,0.1091,0.1703,0.2286,0.1962,0.1492,0.223,0.1988,0.2638,0.2279,0.1884,0.2558,0.2751,0.2303,0.1532,0.2207,0.196,0.2274,0.2695,0.2507,0.0,0.0,0.0,0.0,0.0,0.2811,0.2454,0.203,0.2779,0.2859,0.1624,0.1204,0.1859,0.194,0.1974,0.2698,0.2623,0.2267,0.183,0.255,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"1.12","Product Rate Increase %",null,{"$f":"IF(SUMPRODUCT((E16:E16=\"Renewing\")*((E14:E14=\"Platinum\")+(E14:E14=\"Gold\")+(E14:E14=\"Silver\")+(E14:E14=\"Bronze\")+(E14:E14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+E20:E20,E34:E34,E35:E35,--(E16:E16=\"Renewing\")*((E14:E14=\"Platinum\")+(E14:E14=\"Gold\")+(E14:E14=\"Silver\")+(E14:E14=\"Bronze\")+(E14:E14=\"Catastrophic\")))/SUMPRODUCT(E34:E34,E35:E35,--(E16:E16=\"Renewing\")*((E14:E14=\"Platinum\")+(E14:E14=\"Gold\")+(E14:E14=\"Silver\")+(E14:E14=\"Bronze\")+(E14:E14=\"Catastrophic\"))), 4)-1, 4))","v":"0"},{"$f":"IF(SUMPRODUCT((F16:BJ16=\"Renewing\")*((F14:BJ14=\"Platinum\")+(F14:BJ14=\"Gold\")+(F14:BJ14=\"Silver\")+(F14:BJ14=\"Bronze\")+(F14:BJ14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+F20:BJ20,F34:BJ34,F35:BJ35,--(F16:BJ16=\"Renewing\")*((F14:BJ14=\"Platinum\")+(F14:BJ14=\"Gold\")+(F14:BJ14=\"Silver\")+(F14:BJ14=\"Bronze\")+(F14:BJ14=\"Catastrophic\")))/SUMPRODUCT(F34:BJ34,F35:BJ35,--(F16:BJ16=\"Renewing\")*((F14:BJ14=\"Platinum\")+(F14:BJ14=\"Gold\")+(F14:BJ14=\"Silver\")+(F14:BJ14=\"Bronze\")+(F14:BJ14=\"Catastrophic\"))), 4)-1, 4))","v":"0.2267"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((BK16:BT16=\"Renewing\")*((BK14:BT14=\"Platinum\")+(BK14:BT14=\"Gold\")+(BK14:BT14=\"Silver\")+(BK14:BT14=\"Bronze\")+(BK14:BT14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+BK20:BT20,BK34:BT34,BK35:BT35,--(BK16:BT16=\"Renewing\")*((BK14:BT14=\"Platinum\")+(BK14:BT14=\"Gold\")+(BK14:BT14=\"Silver\")+(BK14:BT14=\"Bronze\")+(BK14:BT14=\"Catastrophic\")))/SUMPRODUCT(BK34:BT34,BK35:BT35,--(BK16:BT16=\"Renewing\")*((BK14:BT14=\"Platinum\")+(BK14:BT14=\"Gold\")+(BK14:BT14=\"Silver\")+(BK14:BT14=\"Bronze\")+(BK14:BT14=\"Catastrophic\"))), 4)-1, 4))","v":"0.2412"},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((BU16:DC16=\"Renewing\")*((BU14:DC14=\"Platinum\")+(BU14:DC14=\"Gold\")+(BU14:DC14=\"Silver\")+(BU14:DC14=\"Bronze\")+(BU14:DC14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+BU20:DC20,BU34:DC34,BU35:DC35,--(BU16:DC16=\"Renewing\")*((BU14:DC14=\"Platinum\")+(BU14:DC14=\"Gold\")+(BU14:DC14=\"Silver\")+(BU14:DC14=\"Bronze\")+(BU14:DC14=\"Catastrophic\")))/SUMPRODUCT(BU34:DC34,BU35:DC35,--(BU16:DC16=\"Renewing\")*((BU14:DC14=\"Platinum\")+(BU14:DC14=\"Gold\")+(BU14:DC14=\"Silver\")+(BU14:DC14=\"Bronze\")+(BU14:DC14=\"Catastrophic\"))), 4)-1, 4))","v":"0"}]
[null,"1.13","Submission Level Rate Increase %",null,{"$f":"IF(SUMPRODUCT((E16:DC16=\"Renewing\")*((E14:DC14=\"Platinum\")+(E14:DC14=\"Gold\")+(E14:DC14=\"Silver\")+(E14:DC14=\"Bronze\")+(E14:DC14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+E20:DC20,E34:DC34,E35:DC35,--(E16:DC16=\"Renewing\")*((E14:DC14=\"Platinum\")+(E14:DC14=\"Gold\")+(E14:DC14=\"Silver\")+(E14:DC14=\"Bronze\")+(E14:DC14=\"Catastrophic\")))/SUMPRODUCT(E34:DC34,E35:DC35,--(E16:DC16=\"Renewing\")*((E14:DC14=\"Platinum\")+(E14:DC14=\"Gold\")+(E14:DC14=\"Silver\")+(E14:DC14=\"Bronze\")+(E14:DC14=\"Catastrophic\"))), 4)-1, 4))","v":"0.2296"}]
[]
["Worksheet 1 Totals",null,"Section II: Experience Period and Current Plan Level Information"]
[null,"2.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":"36239KY0170001"},{"$f":"IF(F13<>\"\",F13,\"\")","v":"36239KY1210043"},{"$f":"IF(G13<>\"\",G13,\"\")","v":"36239KY1210056"},{"$f":"IF(H13<>\"\",H13,\"\")","v":"36239KY1210057"},{"$f":"IF(I13<>\"\",I13,\"\")","v":"36239KY1210067"},{"$f":"IF(J13<>\"\",J13,\"\")","v":"36239KY1210039"},{"$f":"IF(K13<>\"\",K13,\"\")","v":"36239KY1210071"},{"$f":"IF(L13<>\"\",L13,\"\")","v":"36239KY1210034"},{"$f":"IF(M13<>\"\",M13,\"\")","v":"36239KY1210001"},{"$f":"IF(N13<>\"\",N13,\"\")","v":"36239KY1210096"},{"$f":"IF(O13<>\"\",O13,\"\")","v":"36239KY1210091"},{"$f":"IF(P13<>\"\",P13,\"\")","v":"36239KY1210077"},{"$f":"IF(Q13<>\"\",Q13,\"\")","v":"36239KY1210078"},{"$f":"IF(R13<>\"\",R13,\"\")","v":"36239KY1210079"},{"$f":"IF(S13<>\"\",S13,\"\")","v":"36239KY1210080"},{"$f":"IF(T13<>\"\",T13,\"\")","v":"36239KY1210092"},{"$f":"IF(U13<>\"\",U13,\"\")","v":"36239KY1210093"},{"$f":"IF(V13<>\"\",V13,\"\")","v":"36239KY1210094"},{"$f":"IF(W13<>\"\",W13,\"\")","v":"36239KY1210095"},{"$f":"IF(X13<>\"\",X13,\"\")","v":"36239KY1210042"},{"$f":"IF(Y13<>\"\",Y13,\"\")","v":"36239KY1210053"},{"$f":"IF(Z13<>\"\",Z13,\"\")","v":"36239KY1210054"},{"$f":"IF(AA13<>\"\",AA13,\"\")","v":"36239KY1210055"},{"$f":"IF(AB13<>\"\",AB13,\"\")","v":"36239KY1210038"},{"$f":"IF(AC13<>\"\",AC13,\"\")","v":"36239KY1210051"},{"$f":"IF(AD13<>\"\",AD13,\"\")","v":"36239KY1210052"},{"$f":"IF(AE13<>\"\",AE13,\"\")","v":"36239KY1210065"},{"$f":"IF(AF13<>\"\",AF13,\"\")","v":"36239KY1210072"},{"$f":"IF(AG13<>\"\",AG13,\"\")","v":"36239KY1210073"},{"$f":"IF(AH13<>\"\",AH13,\"\")","v":"36239KY1210074"},{"$f":"IF(AI13<>\"\",AI13,\"\")","v":"36239KY1210075"},{"$f":"IF(AJ13<>\"\",AJ13,\"\")","v":"36239KY1210097"},{"$f":"IF(AK13<>\"\",AK13,\"\")","v":"36239KY1210098"},{"$f":"IF(AL13<>\"\",AL13,\"\")","v":"36239KY1210099"},{"$f":"IF(AM13<>\"\",AM13,\"\")","v":"36239KY1210100"},{"$f":"IF(AN13<>\"\",AN13,\"\")","v":"36239KY1210076"},{"$f":"IF(AO13<>\"\",AO13,\"\")","v":"36239KY1210046"},{"$f":"IF(AP13<>\"\",AP13,\"\")","v":"36239KY1210060"},{"$f":"IF(AQ13<>\"\",AQ13,\"\")","v":"36239KY1210061"},{"$f":"IF(AR13<>\"\",AR13,\"\")","v":"36239KY1210062"},{"$f":"IF(AS13<>\"\",AS13,\"\")","v":"36239KY1210035"},{"$f":"IF(AT13<>\"\",AT13,\"\")","v":"36239KY1210040"},{"$f":"IF(AU13<>\"\",AU13,\"\")","v":"36239KY1210058"},{"$f":"IF(AV13<>\"\",AV13,\"\")","v":"36239KY1210059"},{"$f":"IF(AW13<>\"\",AW13,\"\")","v":"36239KY1210066"},{"$f":"IF(AX13<>\"\",AX13,\"\")","v":"36239KY1210064"},{"$f":"IF(AY13<>\"\",AY13,\"\")","v":"36239KY1210005"},{"$f":"IF(AZ13<>\"\",AZ13,\"\")","v":"36239KY1210045"},{"$f":"IF(BA13<>\"\",BA13,\"\")","v":"36239KY1210047"},{"$f":"IF(BB13<>\"\",BB13,\"\")","v":"36239KY1210048"},{"$f":"IF(BC13<>\"\",BC13,\"\")","v":"36239KY1210049"},{"$f":"IF(BD13<>\"\",BD13,\"\")","v":"36239KY1210050"},{"$f":"IF(BE13<>\"\",BE13,\"\")","v":"36239KY1210063"},{"$f":"IF(BF13<>\"\",BF13,\"\")","v":"36239KY1210044"},{"$f":"IF(BG13<>\"\",BG13,\"\")","v":"36239KY1210068"},{"$f":"IF(BH13<>\"\",BH13,\"\")","v":"36239KY1210069"},{"$f":"IF(BI13<>\"\",BI13,\"\")","v":"36239KY1210070"},{"$f":"IF(BJ13<>\"\",BJ13,\"\")","v":"36239KY1210009"},{"$f":"IF(BK13<>\"\",BK13,\"\")","v":"36239KY1220086"},{"$f":"IF(BL13<>\"\",BL13,\"\")","v":"36239KY1220087"},{"$f":"IF(BM13<>\"\",BM13,\"\")","v":"36239KY1220088"},{"$f":"IF(BN13<>\"\",BN13,\"\")","v":"36239KY1220085"},{"$f":"IF(BO13<>\"\",BO13,\"\")","v":"36239KY1220090"},{"$f":"IF(BP13<>\"\",BP13,\"\")","v":"36239KY1220089"},{"$f":"IF(BQ13<>\"\",BQ13,\"\")","v":"36239KY1220081"},{"$f":"IF(BR13<>\"\",BR13,\"\")","v":"36239KY1220082"},{"$f":"IF(BS13<>\"\",BS13,\"\")","v":"36239KY1220083"},{"$f":"IF(BT13<>\"\",BT13,\"\")","v":"36239KY1220084"},{"$f":"IF(BU13<>\"\",BU13,\"\")","v":"36239KY1230002"},{"$f":"IF(BV13<>\"\",BV13,\"\")","v":"36239KY1230003"},{"$f":"IF(BW13<>\"\",BW13,\"\")","v":"36239KY1230004"},{"$f":"IF(BX13<>\"\",BX13,\"\")","v":"36239KY1230005"},{"$f":"IF(BY13<>\"\",BY13,\"\")","v":"36239KY1230001"},{"$f":"IF(BZ13<>\"\",BZ13,\"\")","v":"36239KY1230014"},{"$f":"IF(CA13<>\"\",CA13,\"\")","v":"36239KY1230015"},{"$f":"IF(CB13<>\"\",CB13,\"\")","v":"36239KY1230016"},{"$f":"IF(CC13<>\"\",CC13,\"\")","v":"36239KY1230017"},{"$f":"IF(CD13<>\"\",CD13,\"\")","v":"36239KY1230013"},{"$f":"IF(CE13<>\"\",CE13,\"\")","v":"36239KY1230006"},{"$f":"IF(CF13<>\"\",CF13,\"\")","v":"36239KY1230007"},{"$f":"IF(CG13<>\"\",CG13,\"\")","v":"36239KY1230008"},{"$f":"IF(CH13<>\"\",CH13,\"\")","v":"36239KY1230009"},{"$f":"IF(CI13<>\"\",CI13,\"\")","v":"36239KY1230010"},{"$f":"IF(CJ13<>\"\",CJ13,\"\")","v":"36239KY1230018"},{"$f":"IF(CK13<>\"\",CK13,\"\")","v":"36239KY1230019"},{"$f":"IF(CL13<>\"\",CL13,\"\")","v":"36239KY1230020"},{"$f":"IF(CM13<>\"\",CM13,\"\")","v":"36239KY1230021"},{"$f":"IF(CN13<>\"\",CN13,\"\")","v":"36239KY1230022"},{"$f":"IF(CO13<>\"\",CO13,\"\")","v":"36239KY1230011"},{"$f":"IF(CP13<>\"\",CP13,\"\")","v":"36239KY1230012"},{"$f":"IF(CQ13<>\"\",CQ13,\"\")","v":"36239KY1230023"},{"$f":"IF(CR13<>\"\",CR13,\"\")","v":"36239KY1230024"},{"$f":"IF(CS13<>\"\",CS13,\"\")","v":"36239KY1230025"},{"$f":"IF(CT13<>\"\",CT13,\"\")","v":"36239KY1230026"},{"$f":"IF(CU13<>\"\",CU13,\"\")","v":"36239KY1230027"},{"$f":"IF(CV13<>\"\",CV13,\"\")","v":"36239KY1230028"},{"$f":"IF(CW13<>\"\",CW13,\"\")","v":"36239KY1230029"},{"$f":"IF(CX13<>\"\",CX13,\"\")","v":"36239KY1230030"},{"$f":"IF(CY13<>\"\",CY13,\"\")","v":"36239KY1230031"},{"$f":"IF(CZ13<>\"\",CZ13,\"\")","v":"36239KY1230032"},{"$f":"IF(DA13<>\"\",DA13,\"\")","v":"36239KY1230033"},{"$f":"IF(DB13<>\"\",DB13,\"\")","v":"36239KY1230034"},{"$f":"IF(DC13<>\"\",DC13,\"\")","v":"36239KY1230035"}]
[{"$f":"'Wksh 1 - Market Experience'!E14","v":0},"2.2","Allowed Claims",{"$f":"SUM(E26:DC26)","v":"$332,361,268"},3.792080922E7,292222.55,71411.66,51649.0,115234.51,539595.14,7246760.33,1.885782926E7,1.429814927E7,0.0,0.0,1879787.16,654948.84,760319.06,82115.85,0.0,0.0,0.0,0.0,5275711.94,1883234.6,996706.51,137199.05,2419244.51,522359.11,106714.89,1169622.48,3181974.09,1372459.72,1350281.11,941663.33,0.0,0.0,0.0,0.0,6416869.06,8368077.96,4003531.57,1873837.25,550000.42,1.096982484E7,1.564570896E7,4545897.94,1324710.88,5504022.94,1.180426264E7,3.818773176E7,6.009265441E7,0.0,0.0,0.0,0.0,0.0,2521240.17,210510.97,536522.43,7858.41,1.186367041E7,390177.38,510904.61,184206.5,1802388.36,5459665.96,2.184972895E7,7647775.0,3451243.82,3029518.23,1480723.55,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"'Wksh 1 - Market Experience'!E15","v":0},"2.3","Reinsurance",{"$f":"SUM(E27:DC27)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"2.4","Member Cost Sharing",{"$f":"SUM(E28:DC28)","v":"$74,783,511"},8683291.93,271052.18,70769.52,33660.41,73445.96,384358.3,2453543.38,4759212.05,4566608.91,0.0,0.0,927577.24,264406.54,351899.13,64501.84,0.0,0.0,0.0,0.0,1364237.94,658453.62,387401.04,65623.17,1213350.22,291485.43,82611.16,457445.87,1670648.4,389294.55,501312.33,157461.9,0.0,0.0,0.0,0.0,2323373.82,1373351.14,640780.8,299635.41,80115.27,2001280.32,2516449.6,738359.66,212371.97,1020133.48,2372569.31,7520741.94,9536180.38,0.0,0.0,0.0,0.0,0.0,415935.59,54001.95,116123.21,8172.39,2216685.88,294850.14,255608.4,93821.57,911956.8,2119294.65,4309018.86,1775633.39,668364.56,559606.11,205441.85,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"2.5","Cost Sharing Reduction",{"$f":"SUM(E29:DC29)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"'Wksh 1 - Market Experience'!E16","v":0},"2.6","Incurred Claims",{"$f":"D26-D27-D28-D29","v":"$257,577,757"},{"$f":"E26-E27-E28-E29","v":"29237517.29"},{"$f":"F26-F27-F28-F29","v":"21170.37"},{"$f":"G26-G27-G28-G29","v":"642.14"},{"$f":"H26-H27-H28-H29","v":"17988.59"},{"$f":"I26-I27-I28-I29","v":"41788.55"},{"$f":"J26-J27-J28-J29","v":"155236.84"},{"$f":"K26-K27-K28-K29","v":"4793216.95"},{"$f":"L26-L27-L28-L29","v":"14098617.21"},{"$f":"M26-M27-M28-M29","v":"9731540.36"},{"$f":"N26-N27-N28-N29","v":"0"},{"$f":"O26-O27-O28-O29","v":"0"},{"$f":"P26-P27-P28-P29","v":"952209.92"},{"$f":"Q26-Q27-Q28-Q29","v":"390542.3"},{"$f":"R26-R27-R28-R29","v":"408419.93"},{"$f":"S26-S27-S28-S29","v":"17614.01"},{"$f":"T26-T27-T28-T29","v":"0"},{"$f":"U26-U27-U28-U29","v":"0"},{"$f":"V26-V27-V28-V29","v":"0"},{"$f":"W26-W27-W28-W29","v":"0"},{"$f":"X26-X27-X28-X29","v":"3911474"},{"$f":"Y26-Y27-Y28-Y29","v":"1224780.98"},{"$f":"Z26-Z27-Z28-Z29","v":"609305.47"},{"$f":"AA26-AA27-AA28-AA29","v":"71575.88"},{"$f":"AB26-AB27-AB28-AB29","v":"1205894.29"},{"$f":"AC26-AC27-AC28-AC29","v":"230873.68"},{"$f":"AD26-AD27-AD28-AD29","v":"24103.73"},{"$f":"AE26-AE27-AE28-AE29","v":"712176.61"},{"$f":"AF26-AF27-AF28-AF29","v":"1511325.69"},{"$f":"AG26-AG27-AG28-AG29","v":"983165.17"},{"$f":"AH26-AH27-AH28-AH29","v":"848968.78"},{"$f":"AI26-AI27-AI28-AI29","v":"784201.43"},{"$f":"AJ26-AJ27-AJ28-AJ29","v":"0"},{"$f":"AK26-AK27-AK28-AK29","v":"0"},{"$f":"AL26-AL27-AL28-AL29","v":"0"},{"$f":"AM26-AM27-AM28-AM29","v":"0"},{"$f":"AN26-AN27-AN28-AN29","v":"4093495.24"},{"$f":"AO26-AO27-AO28-AO29","v":"6994726.82"},{"$f":"AP26-AP27-AP28-AP29","v":"3362750.77"},{"$f":"AQ26-AQ27-AQ28-AQ29","v":"1574201.84"},{"$f":"AR26-AR27-AR28-AR29","v":"469885.15"},{"$f":"AS26-AS27-AS28-AS29","v":"8968544.52"},{"$f":"AT26-AT27-AT28-AT29","v":"13129259.36"},{"$f":"AU26-AU27-AU28-AU29","v":"3807538.28"},{"$f":"AV26-AV27-AV28-AV29","v":"1112338.91"},{"$f":"AW26-AW27-AW28-AW29","v":"4483889.46"},{"$f":"AX26-AX27-AX28-AX29","v":"9431693.33"},{"$f":"AY26-AY27-AY28-AY29","v":"30666989.82"},{"$f":"AZ26-AZ27-AZ28-AZ29","v":"50556474.03"},{"$f":"BA26-BA27-BA28-BA29","v":"0"},{"$f":"BB26-BB27-BB28-BB29","v":"0"},{"$f":"BC26-BC27-BC28-BC29","v":"0"},{"$f":"BD26-BD27-BD28-BD29","v":"0"},{"$f":"BE26-BE27-BE28-BE29","v":"0"},{"$f":"BF26-BF27-BF28-BF29","v":"2105304.58"},{"$f":"BG26-BG27-BG28-BG29","v":"156509.02"},{"$f":"BH26-BH27-BH28-BH29","v":"420399.22"},{"$f":"BI26-BI27-BI28-BI29","v":"-313.98"},{"$f":"BJ26-BJ27-BJ28-BJ29","v":"9646984.53"},{"$f":"BK26-BK27-BK28-BK29","v":"95327.24"},{"$f":"BL26-BL27-BL28-BL29","v":"255296.21"},{"$f":"BM26-BM27-BM28-BM29","v":"90384.93"},{"$f":"BN26-BN27-BN28-BN29","v":"890431.56"},{"$f":"BO26-BO27-BO28-BO29","v":"3340371.31"},{"$f":"BP26-BP27-BP28-BP29","v":"17540710.09"},{"$f":"BQ26-BQ27-BQ28-BQ29","v":"5872141.61"},{"$f":"BR26-BR27-BR28-BR29","v":"2782879.26"},{"$f":"BS26-BS27-BS28-BS29","v":"2469912.12"},{"$f":"BT26-BT27-BT28-BT29","v":"1275281.7"},{"$f":"BU26-BU27-BU28-BU29","v":"0"},{"$f":"BV26-BV27-BV28-BV29","v":"0"},{"$f":"BW26-BW27-BW28-BW29","v":"0"},{"$f":"BX26-BX27-BX28-BX29","v":"0"},{"$f":"BY26-BY27-BY28-BY29","v":"0"},{"$f":"BZ26-BZ27-BZ28-BZ29","v":"0"},{"$f":"CA26-CA27-CA28-CA29","v":"0"},{"$f":"CB26-CB27-CB28-CB29","v":"0"},{"$f":"CC26-CC27-CC28-CC29","v":"0"},{"$f":"CD26-CD27-CD28-CD29","v":"0"},{"$f":"CE26-CE27-CE28-CE29","v":"0"},{"$f":"CF26-CF27-CF28-CF29","v":"0"},{"$f":"CG26-CG27-CG28-CG29","v":"0"},{"$f":"CH26-CH27-CH28-CH29","v":"0"},{"$f":"CI26-CI27-CI28-CI29","v":"0"},{"$f":"CJ26-CJ27-CJ28-CJ29","v":"0"},{"$f":"CK26-CK27-CK28-CK29","v":"0"},{"$f":"CL26-CL27-CL28-CL29","v":"0"},{"$f":"CM26-CM27-CM28-CM29","v":"0"},{"$f":"CN26-CN27-CN28-CN29","v":"0"},{"$f":"CO26-CO27-CO28-CO29","v":"0"},{"$f":"CP26-CP27-CP28-CP29","v":"0"},{"$f":"CQ26-CQ27-CQ28-CQ29","v":"0"},{"$f":"CR26-CR27-CR28-CR29","v":"0"},{"$f":"CS26-CS27-CS28-CS29","v":"0"},{"$f":"CT26-CT27-CT28-CT29","v":"0"},{"$f":"CU26-CU27-CU28-CU29","v":"0"},{"$f":"CV26-CV27-CV28-CV29","v":"0"},{"$f":"CW26-CW27-CW28-CW29","v":"0"},{"$f":"CX26-CX27-CX28-CX29","v":"0"},{"$f":"CY26-CY27-CY28-CY29","v":"0"},{"$f":"CZ26-CZ27-CZ28-CZ29","v":"0"},{"$f":"DA26-DA27-DA28-DA29","v":"0"},{"$f":"DB26-DB27-DB28-DB29","v":"0"},{"$f":"DC26-DC27-DC28-DC29","v":"0"}]
[{"$f":"'Wksh 1 - Market Experience'!E17","v":0},"2.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E31:DC31)","v":"-$6,614,444"},0.0,-157666.62,3468.89,-4195.32,13138.57,135884.75,-1771584.86,-1188167.68,-4098116.5,0.0,0.0,-1582824.79,-571682.8,-747047.81,-75731.82,0.0,0.0,0.0,0.0,-1694719.69,-598912.57,-862012.19,-20.54,-1844425.86,-619383.51,-189039.38,-738230.89,-2556316.72,370405.61,-1117585.2,390112.82,0.0,0.0,0.0,0.0,-1444325.15,1600024.8,-195139.36,378826.34,12121.8,2087645.85,829492.57,98531.96,294815.37,-784480.05,1284429.44,4139425.1,4461565.19,0.0,0.0,0.0,0.0,0.0,596623.51,31791.7,343645.18,-26009.98,3279439.73,-701118.18,-620458.69,26384.75,-1581861.39,-2386387.03,1680609.1,-1101395.39,-164632.52,558405.22,192239.38,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"'Wksh 1 - Market Experience'!E18","v":0},"2.8","Premium",{"$f":"SUM(E32:DC32)","v":"$289,363,002"},3.567601338E7,695205.76,156353.62,41226.16,136568.33,686691.4,6745833.73,1.667243763E7,1.636932103E7,0.0,0.0,3343321.05,1206417.1,1606815.63,161216.34,0.0,0.0,0.0,0.0,5474224.74,2815955.48,2048935.6,188274.05,4565188.55,1509664.76,308402.36,1386140.58,5625251.5,1398468.96,2444091.81,277671.51,0.0,0.0,0.0,0.0,6769194.44,5618587.2,3967169.24,1736699.6,498715.79,6614485.98,1.431576207E7,4580472.6,1046173.38,6101960.68,7155511.39,2.348698625E7,4.45166766E7,0.0,0.0,0.0,0.0,0.0,1164493.88,162923.25,335437.38,50382.21,5251328.36,1202197.7,1378572.99,162945.54,3565255.93,6931764.22,1.582256091E7,7945413.21,3456333.87,3195610.16,789696.13,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"'Wksh 1 - Market Experience'!E19","v":0},"2.9","Experience Period Member Months",{"$f":"SUM(E33:DC33)","v":"466372"},66721.0,3383.0,642.0,199.0,602.0,2891.0,11651.0,25711.0,25970.0,0.0,0.0,6884.0,2124.0,2644.0,311.0,0.0,0.0,0.0,0.0,10989.0,4887.0,3062.0,318.0,9122.0,2483.0,494.0,2434.0,12724.0,2936.0,4556.0,591.0,0.0,0.0,0.0,0.0,11478.0,8977.0,5641.0,2185.0,627.0,8943.0,23869.0,6025.0,1396.0,8893.0,10570.0,32039.0,58920.0,0.0,0.0,0.0,0.0,0.0,1667.0,198.0,406.0,78.0,6249.0,2345.0,2342.0,263.0,7881.0,11309.0,23685.0,15058.0,5275.0,4656.0,1068.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"2.10","Current Enrollment",{"$f":"SUM(E34:DC34)","v":"36766"},0.0,278.0,61.0,19.0,52.0,197.0,1092.0,1624.0,1710.0,200.0,96.0,661.0,171.0,205.0,30.0,51.0,22.0,15.0,4.0,683.0,293.0,154.0,16.0,581.0,131.0,35.0,141.0,960.0,217.0,305.0,58.0,91.0,25.0,38.0,10.0,1198.0,664.0,383.0,155.0,63.0,762.0,2577.0,582.0,261.0,843.0,1273.0,2799.0,6417.0,0.0,0.0,0.0,0.0,0.0,159.0,22.0,30.0,18.0,723.0,173.0,137.0,33.0,637.0,983.0,2835.0,1816.0,470.0,324.0,203.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"2.11","Current Premium PMPM",{"$f":"SUMPRODUCT(E35:DC35,E34:DC34)/D34","v":"$691.18"},0.0,238.6,277.85,254.21,274.43,286.22,665.35,725.17,710.35,651.44,672.74,555.38,669.3,674.88,675.56,395.27,598.43,576.65,915.11,564.61,651.6,715.58,670.79,561.72,644.05,721.72,636.91,503.56,559.56,593.77,581.38,502.68,616.85,648.21,632.67,673.74,656.75,744.41,770.06,763.85,800.46,603.92,755.91,740.53,707.78,730.72,788.33,789.65,0.0,0.0,0.0,0.0,0.0,696.68,811.12,912.62,753.61,888.48,593.92,640.0,669.83,501.94,701.82,731.19,562.11,672.03,693.87,758.85,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"2.12","Loss Ratio",{"$f":"D30/(D31+D32)","v":"91.10%"},0.819528711870889,0.0393838670054798,0.00401783203129521,0.485773209573426,0.279135764617396,0.188720326987356,0.963606179599936,0.910512233093689,0.79303872217343,0.0,0.0,0.54087585508418,0.615284694713993,0.475035143790332,0.206049118600654,0.0,0.0,0.0,0.0,1.03491699263638,0.552439005341579,0.513348599300101,0.380210068858743,0.443219209978214,0.259326679069114,0.201936396024965,1.09919116968292,0.492459370544199,0.555813954632182,0.64000342976052,1.17433338095849,0.0,0.0,0.0,0.0,0.768750370584214,0.968985009860621,0.891496323459664,0.744118429481418,0.919832759370743,1.03061464652622,0.866889311013922,0.813749640799666,0.829491604608913,0.843235692237961,1.11750704418149,1.11006056600978,1.03222312974743,0.0,0.0,0.0,0.0,0.0,1.1954368243448,0.803785328245212,0.619069380901197,-0.0128826947718777,1.13084594824568,0.190243736163873,0.336751608563511,0.477392867248025,0.448943234461057,0.734894194776386,1.00214475891959,0.857996247882359,0.845422765950501,0.657938732259536,1.29874282680743,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,null,"Per Member Per Month"]
[null,"2.13","Allowed Claims",{"$f":"D26/D33","v":"$712.65"},{"$f":"E26/E33","v":"568.3489"},{"$f":"F26/F33","v":"86.3797"},{"$f":"G26/G33","v":"111.2331"},{"$f":"H26/H33","v":"259.5427"},{"$f":"I26/I33","v":"191.4195"},{"$f":"J26/J33","v":"186.6465"},{"$f":"K26/K33","v":"621.9861"},{"$f":"L26/L33","v":"733.4537"},{"$f":"M26/M33","v":"550.5641"},{"$f":"N26/N33","v":"0"},{"$f":"O26/O33","v":"0"},{"$f":"P26/P33","v":"273.0661"},{"$f":"Q26/Q33","v":"308.3563"},{"$f":"R26/R33","v":"287.5639"},{"$f":"S26/S33","v":"264.0381"},{"$f":"T26/T33","v":"0"},{"$f":"U26/U33","v":"0"},{"$f":"V26/V33","v":"0"},{"$f":"W26/W33","v":"0"},{"$f":"X26/X33","v":"480.0903"},{"$f":"Y26/Y33","v":"385.356"},{"$f":"Z26/Z33","v":"325.5083"},{"$f":"AA26/AA33","v":"431.4436"},{"$f":"AB26/AB33","v":"265.2099"},{"$f":"AC26/AC33","v":"210.3742"},{"$f":"AD26/AD33","v":"216.022"},{"$f":"AE26/AE33","v":"480.5351"},{"$f":"AF26/AF33","v":"250.0766"},{"$f":"AG26/AG33","v":"467.459"},{"$f":"AH26/AH33","v":"296.3743"},{"$f":"AI26/AI33","v":"1593.339"},{"$f":"AJ26/AJ33","v":"0"},{"$f":"AK26/AK33","v":"0"},{"$f":"AL26/AL33","v":"0"},{"$f":"AM26/AM33","v":"0"},{"$f":"AN26/AN33","v":"559.0581"},{"$f":"AO26/AO33","v":"932.1686"},{"$f":"AP26/AP33","v":"709.7202"},{"$f":"AQ26/AQ33","v":"857.5914"},{"$f":"AR26/AR33","v":"877.1937"},{"$f":"AS26/AS33","v":"1226.6381"},{"$f":"AT26/AT33","v":"655.4824"},{"$f":"AU26/AU33","v":"754.5059"},{"$f":"AV26/AV33","v":"948.9333"},{"$f":"AW26/AW33","v":"618.9163"},{"$f":"AX26/AX33","v":"1116.7704"},{"$f":"AY26/AY33","v":"1191.914"},{"$f":"AZ26/AZ33","v":"1019.9025"},{"$f":"BA26/BA33","v":"0"},{"$f":"BB26/BB33","v":"0"},{"$f":"BC26/BC33","v":"0"},{"$f":"BD26/BD33","v":"0"},{"$f":"BE26/BE33","v":"0"},{"$f":"BF26/BF33","v":"1512.4416"},{"$f":"BG26/BG33","v":"1063.1867"},{"$f":"BH26/BH33","v":"1321.4838"},{"$f":"BI26/BI33","v":"100.7488"},{"$f":"BJ26/BJ33","v":"1898.491"},{"$f":"BK26/BK33","v":"166.3869"},{"$f":"BL26/BL33","v":"218.1489"},{"$f":"BM26/BM33","v":"700.4049"},{"$f":"BN26/BN33","v":"228.7005"},{"$f":"BO26/BO33","v":"482.7718"},{"$f":"BP26/BP33","v":"922.5134"},{"$f":"BQ26/BQ33","v":"507.8878"},{"$f":"BR26/BR33","v":"654.2642"},{"$f":"BS26/BS33","v":"650.6697"},{"$f":"BT26/BT33","v":"1386.4453"},{"$f":"BU26/BU33","v":"0"},{"$f":"BV26/BV33","v":"0"},{"$f":"BW26/BW33","v":"0"},{"$f":"BX26/BX33","v":"0"},{"$f":"BY26/BY33","v":"0"},{"$f":"BZ26/BZ33","v":"0"},{"$f":"CA26/CA33","v":"0"},{"$f":"CB26/CB33","v":"0"},{"$f":"CC26/CC33","v":"0"},{"$f":"CD26/CD33","v":"0"},{"$f":"CE26/CE33","v":"0"},{"$f":"CF26/CF33","v":"0"},{"$f":"CG26/CG33","v":"0"},{"$f":"CH26/CH33","v":"0"},{"$f":"CI26/CI33","v":"0"},{"$f":"CJ26/CJ33","v":"0"},{"$f":"CK26/CK33","v":"0"},{"$f":"CL26/CL33","v":"0"},{"$f":"CM26/CM33","v":"0"},{"$f":"CN26/CN33","v":"0"},{"$f":"CO26/CO33","v":"0"},{"$f":"CP26/CP33","v":"0"},{"$f":"CQ26/CQ33","v":"0"},{"$f":"CR26/CR33","v":"0"},{"$f":"CS26/CS33","v":"0"},{"$f":"CT26/CT33","v":"0"},{"$f":"CU26/CU33","v":"0"},{"$f":"CV26/CV33","v":"0"},{"$f":"CW26/CW33","v":"0"},{"$f":"CX26/CX33","v":"0"},{"$f":"CY26/CY33","v":"0"},{"$f":"CZ26/CZ33","v":"0"},{"$f":"DA26/DA33","v":"0"},{"$f":"DB26/DB33","v":"0"},{"$f":"DC26/DC33","v":"0"}]
[null,"2.14","Reinsurance",{"$f":"D27/D33","v":"$0.00"},{"$f":"E27/E33","v":"0"},{"$f":"F27/F33","v":"0"},{"$f":"G27/G33","v":"0"},{"$f":"H27/H33","v":"0"},{"$f":"I27/I33","v":"0"},{"$f":"J27/J33","v":"0"},{"$f":"K27/K33","v":"0"},{"$f":"L27/L33","v":"0"},{"$f":"M27/M33","v":"0"},{"$f":"N27/N33","v":"0"},{"$f":"O27/O33","v":"0"},{"$f":"P27/P33","v":"0"},{"$f":"Q27/Q33","v":"0"},{"$f":"R27/R33","v":"0"},{"$f":"S27/S33","v":"0"},{"$f":"T27/T33","v":"0"},{"$f":"U27/U33","v":"0"},{"$f":"V27/V33","v":"0"},{"$f":"W27/W33","v":"0"},{"$f":"X27/X33","v":"0"},{"$f":"Y27/Y33","v":"0"},{"$f":"Z27/Z33","v":"0"},{"$f":"AA27/AA33","v":"0"},{"$f":"AB27/AB33","v":"0"},{"$f":"AC27/AC33","v":"0"},{"$f":"AD27/AD33","v":"0"},{"$f":"AE27/AE33","v":"0"},{"$f":"AF27/AF33","v":"0"},{"$f":"AG27/AG33","v":"0"},{"$f":"AH27/AH33","v":"0"},{"$f":"AI27/AI33","v":"0"},{"$f":"AJ27/AJ33","v":"0"},{"$f":"AK27/AK33","v":"0"},{"$f":"AL27/AL33","v":"0"},{"$f":"AM27/AM33","v":"0"},{"$f":"AN27/AN33","v":"0"},{"$f":"AO27/AO33","v":"0"},{"$f":"AP27/AP33","v":"0"},{"$f":"AQ27/AQ33","v":"0"},{"$f":"AR27/AR33","v":"0"},{"$f":"AS27/AS33","v":"0"},{"$f":"AT27/AT33","v":"0"},{"$f":"AU27/AU33","v":"0"},{"$f":"AV27/AV33","v":"0"},{"$f":"AW27/AW33","v":"0"},{"$f":"AX27/AX33","v":"0"},{"$f":"AY27/AY33","v":"0"},{"$f":"AZ27/AZ33","v":"0"},{"$f":"BA27/BA33","v":"0"},{"$f":"BB27/BB33","v":"0"},{"$f":"BC27/BC33","v":"0"},{"$f":"BD27/BD33","v":"0"},{"$f":"BE27/BE33","v":"0"},{"$f":"BF27/BF33","v":"0"},{"$f":"BG27/BG33","v":"0"},{"$f":"BH27/BH33","v":"0"},{"$f":"BI27/BI33","v":"0"},{"$f":"BJ27/BJ33","v":"0"},{"$f":"BK27/BK33","v":"0"},{"$f":"BL27/BL33","v":"0"},{"$f":"BM27/BM33","v":"0"},{"$f":"BN27/BN33","v":"0"},{"$f":"BO27/BO33","v":"0"},{"$f":"BP27/BP33","v":"0"},{"$f":"BQ27/BQ33","v":"0"},{"$f":"BR27/BR33","v":"0"},{"$f":"BS27/BS33","v":"0"},{"$f":"BT27/BT33","v":"0"},{"$f":"BU27/BU33","v":"0"},{"$f":"BV27/BV33","v":"0"},{"$f":"BW27/BW33","v":"0"},{"$f":"BX27/BX33","v":"0"},{"$f":"BY27/BY33","v":"0"},{"$f":"BZ27/BZ33","v":"0"},{"$f":"CA27/CA33","v":"0"},{"$f":"CB27/CB33","v":"0"},{"$f":"CC27/CC33","v":"0"},{"$f":"CD27/CD33","v":"0"},{"$f":"CE27/CE33","v":"0"},{"$f":"CF27/CF33","v":"0"},{"$f":"CG27/CG33","v":"0"},{"$f":"CH27/CH33","v":"0"},{"$f":"CI27/CI33","v":"0"},{"$f":"CJ27/CJ33","v":"0"},{"$f":"CK27/CK33","v":"0"},{"$f":"CL27/CL33","v":"0"},{"$f":"CM27/CM33","v":"0"},{"$f":"CN27/CN33","v":"0"},{"$f":"CO27/CO33","v":"0"},{"$f":"CP27/CP33","v":"0"},{"$f":"CQ27/CQ33","v":"0"},{"$f":"CR27/CR33","v":"0"},{"$f":"CS27/CS33","v":"0"},{"$f":"CT27/CT33","v":"0"},{"$f":"CU27/CU33","v":"0"},{"$f":"CV27/CV33","v":"0"},{"$f":"CW27/CW33","v":"0"},{"$f":"CX27/CX33","v":"0"},{"$f":"CY27/CY33","v":"0"},{"$f":"CZ27/CZ33","v":"0"},{"$f":"DA27/DA33","v":"0"},{"$f":"DB27/DB33","v":"0"},{"$f":"DC27/DC33","v":"0"}]
[null,"2.15","Member Cost Sharing",{"$f":"D28/D33","v":"$160.35"},{"$f":"E28/E33","v":"130.1433"},{"$f":"F28/F33","v":"80.1218"},{"$f":"G28/G33","v":"110.2329"},{"$f":"H28/H33","v":"169.1478"},{"$f":"I28/I33","v":"122.0033"},{"$f":"J28/J33","v":"132.9499"},{"$f":"K28/K33","v":"210.5865"},{"$f":"L28/L33","v":"185.1041"},{"$f":"M28/M33","v":"175.8417"},{"$f":"N28/N33","v":"0"},{"$f":"O28/O33","v":"0"},{"$f":"P28/P33","v":"134.7439"},{"$f":"Q28/Q33","v":"124.4852"},{"$f":"R28/R33","v":"133.0935"},{"$f":"S28/S33","v":"207.4014"},{"$f":"T28/T33","v":"0"},{"$f":"U28/U33","v":"0"},{"$f":"V28/V33","v":"0"},{"$f":"W28/W33","v":"0"},{"$f":"X28/X33","v":"124.1458"},{"$f":"Y28/Y33","v":"134.7358"},{"$f":"Z28/Z33","v":"126.519"},{"$f":"AA28/AA33","v":"206.3622"},{"$f":"AB28/AB33","v":"133.0136"},{"$f":"AC28/AC33","v":"117.3924"},{"$f":"AD28/AD33","v":"167.2291"},{"$f":"AE28/AE33","v":"187.94"},{"$f":"AF28/AF33","v":"131.299"},{"$f":"AG28/AG33","v":"132.5935"},{"$f":"AH28/AH33","v":"110.0334"},{"$f":"AI28/AI33","v":"266.433"},{"$f":"AJ28/AJ33","v":"0"},{"$f":"AK28/AK33","v":"0"},{"$f":"AL28/AL33","v":"0"},{"$f":"AM28/AM33","v":"0"},{"$f":"AN28/AN33","v":"202.4197"},{"$f":"AO28/AO33","v":"152.9855"},{"$f":"AP28/AP33","v":"113.5935"},{"$f":"AQ28/AQ33","v":"137.1329"},{"$f":"AR28/AR33","v":"127.7756"},{"$f":"AS28/AS33","v":"223.7818"},{"$f":"AT28/AT33","v":"105.4275"},{"$f":"AU28/AU33","v":"122.5493"},{"$f":"AV28/AV33","v":"152.1289"},{"$f":"AW28/AW33","v":"114.712"},{"$f":"AX28/AX33","v":"224.4626"},{"$f":"AY28/AY33","v":"234.7371"},{"$f":"AZ28/AZ33","v":"161.8496"},{"$f":"BA28/BA33","v":"0"},{"$f":"BB28/BB33","v":"0"},{"$f":"BC28/BC33","v":"0"},{"$f":"BD28/BD33","v":"0"},{"$f":"BE28/BE33","v":"0"},{"$f":"BF28/BF33","v":"249.5115"},{"$f":"BG28/BG33","v":"272.7371"},{"$f":"BH28/BH33","v":"286.0178"},{"$f":"BI28/BI33","v":"104.7742"},{"$f":"BJ28/BJ33","v":"354.7265"},{"$f":"BK28/BK33","v":"125.7357"},{"$f":"BL28/BL33","v":"109.1411"},{"$f":"BM28/BM33","v":"356.736"},{"$f":"BN28/BN33","v":"115.7159"},{"$f":"BO28/BO33","v":"187.3989"},{"$f":"BP28/BP33","v":"181.9303"},{"$f":"BQ28/BQ33","v":"117.9196"},{"$f":"BR28/BR33","v":"126.7042"},{"$f":"BS28/BS33","v":"120.1903"},{"$f":"BT28/BT33","v":"192.3613"},{"$f":"BU28/BU33","v":"0"},{"$f":"BV28/BV33","v":"0"},{"$f":"BW28/BW33","v":"0"},{"$f":"BX28/BX33","v":"0"},{"$f":"BY28/BY33","v":"0"},{"$f":"BZ28/BZ33","v":"0"},{"$f":"CA28/CA33","v":"0"},{"$f":"CB28/CB33","v":"0"},{"$f":"CC28/CC33","v":"0"},{"$f":"CD28/CD33","v":"0"},{"$f":"CE28/CE33","v":"0"},{"$f":"CF28/CF33","v":"0"},{"$f":"CG28/CG33","v":"0"},{"$f":"CH28/CH33","v":"0"},{"$f":"CI28/CI33","v":"0"},{"$f":"CJ28/CJ33","v":"0"},{"$f":"CK28/CK33","v":"0"},{"$f":"CL28/CL33","v":"0"},{"$f":"CM28/CM33","v":"0"},{"$f":"CN28/CN33","v":"0"},{"$f":"CO28/CO33","v":"0"},{"$f":"CP28/CP33","v":"0"},{"$f":"CQ28/CQ33","v":"0"},{"$f":"CR28/CR33","v":"0"},{"$f":"CS28/CS33","v":"0"},{"$f":"CT28/CT33","v":"0"},{"$f":"CU28/CU33","v":"0"},{"$f":"CV28/CV33","v":"0"},{"$f":"CW28/CW33","v":"0"},{"$f":"CX28/CX33","v":"0"},{"$f":"CY28/CY33","v":"0"},{"$f":"CZ28/CZ33","v":"0"},{"$f":"DA28/DA33","v":"0"},{"$f":"DB28/DB33","v":"0"},{"$f":"DC28/DC33","v":"0"}]
[null,"2.16","Cost Sharing Reduction",{"$f":"D29/D33","v":"$0.00"},{"$f":"E29/E33","v":"0"},{"$f":"F29/F33","v":"0"},{"$f":"G29/G33","v":"0"},{"$f":"H29/H33","v":"0"},{"$f":"I29/I33","v":"0"},{"$f":"J29/J33","v":"0"},{"$f":"K29/K33","v":"0"},{"$f":"L29/L33","v":"0"},{"$f":"M29/M33","v":"0"},{"$f":"N29/N33","v":"0"},{"$f":"O29/O33","v":"0"},{"$f":"P29/P33","v":"0"},{"$f":"Q29/Q33","v":"0"},{"$f":"R29/R33","v":"0"},{"$f":"S29/S33","v":"0"},{"$f":"T29/T33","v":"0"},{"$f":"U29/U33","v":"0"},{"$f":"V29/V33","v":"0"},{"$f":"W29/W33","v":"0"},{"$f":"X29/X33","v":"0"},{"$f":"Y29/Y33","v":"0"},{"$f":"Z29/Z33","v":"0"},{"$f":"AA29/AA33","v":"0"},{"$f":"AB29/AB33","v":"0"},{"$f":"AC29/AC33","v":"0"},{"$f":"AD29/AD33","v":"0"},{"$f":"AE29/AE33","v":"0"},{"$f":"AF29/AF33","v":"0"},{"$f":"AG29/AG33","v":"0"},{"$f":"AH29/AH33","v":"0"},{"$f":"AI29/AI33","v":"0"},{"$f":"AJ29/AJ33","v":"0"},{"$f":"AK29/AK33","v":"0"},{"$f":"AL29/AL33","v":"0"},{"$f":"AM29/AM33","v":"0"},{"$f":"AN29/AN33","v":"0"},{"$f":"AO29/AO33","v":"0"},{"$f":"AP29/AP33","v":"0"},{"$f":"AQ29/AQ33","v":"0"},{"$f":"AR29/AR33","v":"0"},{"$f":"AS29/AS33","v":"0"},{"$f":"AT29/AT33","v":"0"},{"$f":"AU29/AU33","v":"0"},{"$f":"AV29/AV33","v":"0"},{"$f":"AW29/AW33","v":"0"},{"$f":"AX29/AX33","v":"0"},{"$f":"AY29/AY33","v":"0"},{"$f":"AZ29/AZ33","v":"0"},{"$f":"BA29/BA33","v":"0"},{"$f":"BB29/BB33","v":"0"},{"$f":"BC29/BC33","v":"0"},{"$f":"BD29/BD33","v":"0"},{"$f":"BE29/BE33","v":"0"},{"$f":"BF29/BF33","v":"0"},{"$f":"BG29/BG33","v":"0"},{"$f":"BH29/BH33","v":"0"},{"$f":"BI29/BI33","v":"0"},{"$f":"BJ29/BJ33","v":"0"},{"$f":"BK29/BK33","v":"0"},{"$f":"BL29/BL33","v":"0"},{"$f":"BM29/BM33","v":"0"},{"$f":"BN29/BN33","v":"0"},{"$f":"BO29/BO33","v":"0"},{"$f":"BP29/BP33","v":"0"},{"$f":"BQ29/BQ33","v":"0"},{"$f":"BR29/BR33","v":"0"},{"$f":"BS29/BS33","v":"0"},{"$f":"BT29/BT33","v":"0"},{"$f":"BU29/BU33","v":"0"},{"$f":"BV29/BV33","v":"0"},{"$f":"BW29/BW33","v":"0"},{"$f":"BX29/BX33","v":"0"},{"$f":"BY29/BY33","v":"0"},{"$f":"BZ29/BZ33","v":"0"},{"$f":"CA29/CA33","v":"0"},{"$f":"CB29/CB33","v":"0"},{"$f":"CC29/CC33","v":"0"},{"$f":"CD29/CD33","v":"0"},{"$f":"CE29/CE33","v":"0"},{"$f":"CF29/CF33","v":"0"},{"$f":"CG29/CG33","v":"0"},{"$f":"CH29/CH33","v":"0"},{"$f":"CI29/CI33","v":"0"},{"$f":"CJ29/CJ33","v":"0"},{"$f":"CK29/CK33","v":"0"},{"$f":"CL29/CL33","v":"0"},{"$f":"CM29/CM33","v":"0"},{"$f":"CN29/CN33","v":"0"},{"$f":"CO29/CO33","v":"0"},{"$f":"CP29/CP33","v":"0"},{"$f":"CQ29/CQ33","v":"0"},{"$f":"CR29/CR33","v":"0"},{"$f":"CS29/CS33","v":"0"},{"$f":"CT29/CT33","v":"0"},{"$f":"CU29/CU33","v":"0"},{"$f":"CV29/CV33","v":"0"},{"$f":"CW29/CW33","v":"0"},{"$f":"CX29/CX33","v":"0"},{"$f":"CY29/CY33","v":"0"},{"$f":"CZ29/CZ33","v":"0"},{"$f":"DA29/DA33","v":"0"},{"$f":"DB29/DB33","v":"0"},{"$f":"DC29/DC33","v":"0"}]
[null,"2.17","Incurred Claims",{"$f":"D30/D33","v":"$552.30"},{"$f":"E30/E33","v":"438.2056"},{"$f":"F30/F33","v":"6.2579"},{"$f":"G30/G33","v":"1.0002"},{"$f":"H30/H33","v":"90.3949"},{"$f":"I30/I33","v":"69.4162"},{"$f":"J30/J33","v":"53.6966"},{"$f":"K30/K33","v":"411.3996"},{"$f":"L30/L33","v":"548.3496"},{"$f":"M30/M33","v":"374.7224"},{"$f":"N30/N33","v":"0"},{"$f":"O30/O33","v":"0"},{"$f":"P30/P33","v":"138.3222"},{"$f":"Q30/Q33","v":"183.8711"},{"$f":"R30/R33","v":"154.4705"},{"$f":"S30/S33","v":"56.6367"},{"$f":"T30/T33","v":"0"},{"$f":"U30/U33","v":"0"},{"$f":"V30/V33","v":"0"},{"$f":"W30/W33","v":"0"},{"$f":"X30/X33","v":"355.9445"},{"$f":"Y30/Y33","v":"250.6202"},{"$f":"Z30/Z33","v":"198.9894"},{"$f":"AA30/AA33","v":"225.0814"},{"$f":"AB30/AB33","v":"132.1963"},{"$f":"AC30/AC33","v":"92.9817"},{"$f":"AD30/AD33","v":"48.793"},{"$f":"AE30/AE33","v":"292.5952"},{"$f":"AF30/AF33","v":"118.7776"},{"$f":"AG30/AG33","v":"334.8655"},{"$f":"AH30/AH33","v":"186.3408"},{"$f":"AI30/AI33","v":"1326.906"},{"$f":"AJ30/AJ33","v":"0"},{"$f":"AK30/AK33","v":"0"},{"$f":"AL30/AL33","v":"0"},{"$f":"AM30/AM33","v":"0"},{"$f":"AN30/AN33","v":"356.6384"},{"$f":"AO30/AO33","v":"779.1831"},{"$f":"AP30/AP33","v":"596.1267"},{"$f":"AQ30/AQ33","v":"720.4585"},{"$f":"AR30/AR33","v":"749.4181"},{"$f":"AS30/AS33","v":"1002.8564"},{"$f":"AT30/AT33","v":"550.0549"},{"$f":"AU30/AU33","v":"631.9566"},{"$f":"AV30/AV33","v":"796.8044"},{"$f":"AW30/AW33","v":"504.2044"},{"$f":"AX30/AX33","v":"892.3078"},{"$f":"AY30/AY33","v":"957.1769"},{"$f":"AZ30/AZ33","v":"858.0529"},{"$f":"BA30/BA33","v":"0"},{"$f":"BB30/BB33","v":"0"},{"$f":"BC30/BC33","v":"0"},{"$f":"BD30/BD33","v":"0"},{"$f":"BE30/BE33","v":"0"},{"$f":"BF30/BF33","v":"1262.9302"},{"$f":"BG30/BG33","v":"790.4496"},{"$f":"BH30/BH33","v":"1035.4661"},{"$f":"BI30/BI33","v":"-4.0254"},{"$f":"BJ30/BJ33","v":"1543.7645"},{"$f":"BK30/BK33","v":"40.6513"},{"$f":"BL30/BL33","v":"109.0078"},{"$f":"BM30/BM33","v":"343.6689"},{"$f":"BN30/BN33","v":"112.9846"},{"$f":"BO30/BO33","v":"295.3728"},{"$f":"BP30/BP33","v":"740.5831"},{"$f":"BQ30/BQ33","v":"389.9682"},{"$f":"BR30/BR33","v":"527.56"},{"$f":"BS30/BS33","v":"530.4794"},{"$f":"BT30/BT33","v":"1194.084"},{"$f":"BU30/BU33","v":"0"},{"$f":"BV30/BV33","v":"0"},{"$f":"BW30/BW33","v":"0"},{"$f":"BX30/BX33","v":"0"},{"$f":"BY30/BY33","v":"0"},{"$f":"BZ30/BZ33","v":"0"},{"$f":"CA30/CA33","v":"0"},{"$f":"CB30/CB33","v":"0"},{"$f":"CC30/CC33","v":"0"},{"$f":"CD30/CD33","v":"0"},{"$f":"CE30/CE33","v":"0"},{"$f":"CF30/CF33","v":"0"},{"$f":"CG30/CG33","v":"0"},{"$f":"CH30/CH33","v":"0"},{"$f":"CI30/CI33","v":"0"},{"$f":"CJ30/CJ33","v":"0"},{"$f":"CK30/CK33","v":"0"},{"$f":"CL30/CL33","v":"0"},{"$f":"CM30/CM33","v":"0"},{"$f":"CN30/CN33","v":"0"},{"$f":"CO30/CO33","v":"0"},{"$f":"CP30/CP33","v":"0"},{"$f":"CQ30/CQ33","v":"0"},{"$f":"CR30/CR33","v":"0"},{"$f":"CS30/CS33","v":"0"},{"$f":"CT30/CT33","v":"0"},{"$f":"CU30/CU33","v":"0"},{"$f":"CV30/CV33","v":"0"},{"$f":"CW30/CW33","v":"0"},{"$f":"CX30/CX33","v":"0"},{"$f":"CY30/CY33","v":"0"},{"$f":"CZ30/CZ33","v":"0"},{"$f":"DA30/DA33","v":"0"},{"$f":"DB30/DB33","v":"0"},{"$f":"DC30/DC33","v":"0"}]
[null,"2.18","Risk Adjustment Transfer Amount",{"$f":"D31/D33","v":"-$14.18"},{"$f":"E31/E33","v":"0"},{"$f":"F31/F33","v":"-46.6056"},{"$f":"G31/G33","v":"5.4033"},{"$f":"H31/H33","v":"-21.082"},{"$f":"I31/I33","v":"21.8249"},{"$f":"J31/J33","v":"47.0027"},{"$f":"K31/K33","v":"-152.0543"},{"$f":"L31/L33","v":"-46.2124"},{"$f":"M31/M33","v":"-157.8019"},{"$f":"N31/N33","v":"0"},{"$f":"O31/O33","v":"0"},{"$f":"P31/P33","v":"-229.9281"},{"$f":"Q31/Q33","v":"-269.1539"},{"$f":"R31/R33","v":"-282.5446"},{"$f":"S31/S33","v":"-243.5107"},{"$f":"T31/T33","v":"0"},{"$f":"U31/U33","v":"0"},{"$f":"V31/V33","v":"0"},{"$f":"W31/W33","v":"0"},{"$f":"X31/X33","v":"-154.2196"},{"$f":"Y31/Y33","v":"-122.5522"},{"$f":"Z31/Z33","v":"-281.5193"},{"$f":"AA31/AA33","v":"-0.0646"},{"$f":"AB31/AB33","v":"-202.1953"},{"$f":"AC31/AC33","v":"-249.4497"},{"$f":"AD31/AD33","v":"-382.6708"},{"$f":"AE31/AE33","v":"-303.2995"},{"$f":"AF31/AF33","v":"-200.9051"},{"$f":"AG31/AG33","v":"126.1599"},{"$f":"AH31/AH33","v":"-245.2996"},{"$f":"AI31/AI33","v":"660.0894"},{"$f":"AJ31/AJ33","v":"0"},{"$f":"AK31/AK33","v":"0"},{"$f":"AL31/AL33","v":"0"},{"$f":"AM31/AM33","v":"0"},{"$f":"AN31/AN33","v":"-125.8342"},{"$f":"AO31/AO33","v":"178.236"},{"$f":"AP31/AP33","v":"-34.593"},{"$f":"AQ31/AQ33","v":"173.3759"},{"$f":"AR31/AR33","v":"19.333"},{"$f":"AS31/AS33","v":"233.4391"},{"$f":"AT31/AT33","v":"34.7519"},{"$f":"AU31/AU33","v":"16.3539"},{"$f":"AV31/AV33","v":"211.1858"},{"$f":"AW31/AW33","v":"-88.2132"},{"$f":"AX31/AX33","v":"121.5165"},{"$f":"AY31/AY33","v":"129.1996"},{"$f":"AZ31/AZ33","v":"75.7224"},{"$f":"BA31/BA33","v":"0"},{"$f":"BB31/BB33","v":"0"},{"$f":"BC31/BC33","v":"0"},{"$f":"BD31/BD33","v":"0"},{"$f":"BE31/BE33","v":"0"},{"$f":"BF31/BF33","v":"357.9025"},{"$f":"BG31/BG33","v":"160.5641"},{"$f":"BH31/BH33","v":"846.4167"},{"$f":"BI31/BI33","v":"-333.4613"},{"$f":"BJ31/BJ33","v":"524.7943"},{"$f":"BK31/BK33","v":"-298.9843"},{"$f":"BL31/BL33","v":"-264.9269"},{"$f":"BM31/BM33","v":"100.3222"},{"$f":"BN31/BN33","v":"-200.7184"},{"$f":"BO31/BO33","v":"-211.0166"},{"$f":"BP31/BP33","v":"70.9567"},{"$f":"BQ31/BQ33","v":"-73.1435"},{"$f":"BR31/BR33","v":"-31.21"},{"$f":"BS31/BS33","v":"119.9324"},{"$f":"BT31/BT33","v":"179.9994"},{"$f":"BU31/BU33","v":"0"},{"$f":"BV31/BV33","v":"0"},{"$f":"BW31/BW33","v":"0"},{"$f":"BX31/BX33","v":"0"},{"$f":"BY31/BY33","v":"0"},{"$f":"BZ31/BZ33","v":"0"},{"$f":"CA31/CA33","v":"0"},{"$f":"CB31/CB33","v":"0"},{"$f":"CC31/CC33","v":"0"},{"$f":"CD31/CD33","v":"0"},{"$f":"CE31/CE33","v":"0"},{"$f":"CF31/CF33","v":"0"},{"$f":"CG31/CG33","v":"0"},{"$f":"CH31/CH33","v":"0"},{"$f":"CI31/CI33","v":"0"},{"$f":"CJ31/CJ33","v":"0"},{"$f":"CK31/CK33","v":"0"},{"$f":"CL31/CL33","v":"0"},{"$f":"CM31/CM33","v":"0"},{"$f":"CN31/CN33","v":"0"},{"$f":"CO31/CO33","v":"0"},{"$f":"CP31/CP33","v":"0"},{"$f":"CQ31/CQ33","v":"0"},{"$f":"CR31/CR33","v":"0"},{"$f":"CS31/CS33","v":"0"},{"$f":"CT31/CT33","v":"0"},{"$f":"CU31/CU33","v":"0"},{"$f":"CV31/CV33","v":"0"},{"$f":"CW31/CW33","v":"0"},{"$f":"CX31/CX33","v":"0"},{"$f":"CY31/CY33","v":"0"},{"$f":"CZ31/CZ33","v":"0"},{"$f":"DA31/DA33","v":"0"},{"$f":"DB31/DB33","v":"0"},{"$f":"DC31/DC33","v":"0"}]
[null,"2.19","Premium",{"$f":"D32/D33","v":"$620.46"},{"$f":"E32/E33","v":"534.7044"},{"$f":"F32/F33","v":"205.4998"},{"$f":"G32/G33","v":"243.5415"},{"$f":"H32/H33","v":"207.1666"},{"$f":"I32/I33","v":"226.8577"},{"$f":"J32/J33","v":"237.5273"},{"$f":"K32/K33","v":"578.9918"},{"$f":"L32/L33","v":"648.4554"},{"$f":"M32/M33","v":"630.3166"},{"$f":"N32/N33","v":"0"},{"$f":"O32/O33","v":"0"},{"$f":"P32/P33","v":"485.6655"},{"$f":"Q32/Q33","v":"567.993"},{"$f":"R32/R33","v":"607.7215"},{"$f":"S32/S33","v":"518.3805"},{"$f":"T32/T33","v":"0"},{"$f":"U32/U33","v":"0"},{"$f":"V32/V33","v":"0"},{"$f":"W32/W33","v":"0"},{"$f":"X32/X33","v":"498.1549"},{"$f":"Y32/Y33","v":"576.2135"},{"$f":"Z32/Z33","v":"669.1494"},{"$f":"AA32/AA33","v":"592.0568"},{"$f":"AB32/AB33","v":"500.4592"},{"$f":"AC32/AC33","v":"608.0003"},{"$f":"AD32/AD33","v":"624.2963"},{"$f":"AE32/AE33","v":"569.4908"},{"$f":"AF32/AF33","v":"442.0977"},{"$f":"AG32/AG33","v":"476.3178"},{"$f":"AH32/AH33","v":"536.4556"},{"$f":"AI32/AI33","v":"469.8334"},{"$f":"AJ32/AJ33","v":"0"},{"$f":"AK32/AK33","v":"0"},{"$f":"AL32/AL33","v":"0"},{"$f":"AM32/AM33","v":"0"},{"$f":"AN32/AN33","v":"589.7538"},{"$f":"AO32/AO33","v":"625.887"},{"$f":"AP32/AP33","v":"703.2741"},{"$f":"AQ32/AQ33","v":"794.8282"},{"$f":"AR32/AR33","v":"795.4"},{"$f":"AS32/AS33","v":"739.6272"},{"$f":"AT32/AT33","v":"599.7638"},{"$f":"AU32/AU33","v":"760.2444"},{"$f":"AV32/AV33","v":"749.4079"},{"$f":"AW32/AW33","v":"686.1532"},{"$f":"AX32/AX33","v":"676.9642"},{"$f":"AY32/AY33","v":"733.0749"},{"$f":"AZ32/AZ33","v":"755.5444"},{"$f":"BA32/BA33","v":"0"},{"$f":"BB32/BB33","v":"0"},{"$f":"BC32/BC33","v":"0"},{"$f":"BD32/BD33","v":"0"},{"$f":"BE32/BE33","v":"0"},{"$f":"BF32/BF33","v":"698.5566"},{"$f":"BG32/BG33","v":"822.8447"},{"$f":"BH32/BH33","v":"826.2004"},{"$f":"BI32/BI33","v":"645.9258"},{"$f":"BJ32/BJ33","v":"840.347"},{"$f":"BK32/BK33","v":"512.6643"},{"$f":"BL32/BL33","v":"588.6307"},{"$f":"BM32/BM33","v":"619.5648"},{"$f":"BN32/BN33","v":"452.3862"},{"$f":"BO32/BO33","v":"612.9423"},{"$f":"BP32/BP33","v":"668.0414"},{"$f":"BQ32/BQ33","v":"527.654"},{"$f":"BR32/BR33","v":"655.2292"},{"$f":"BS32/BS33","v":"686.3424"},{"$f":"BT32/BT33","v":"739.4159"},{"$f":"BU32/BU33","v":"0"},{"$f":"BV32/BV33","v":"0"},{"$f":"BW32/BW33","v":"0"},{"$f":"BX32/BX33","v":"0"},{"$f":"BY32/BY33","v":"0"},{"$f":"BZ32/BZ33","v":"0"},{"$f":"CA32/CA33","v":"0"},{"$f":"CB32/CB33","v":"0"},{"$f":"CC32/CC33","v":"0"},{"$f":"CD32/CD33","v":"0"},{"$f":"CE32/CE33","v":"0"},{"$f":"CF32/CF33","v":"0"},{"$f":"CG32/CG33","v":"0"},{"$f":"CH32/CH33","v":"0"},{"$f":"CI32/CI33","v":"0"},{"$f":"CJ32/CJ33","v":"0"},{"$f":"CK32/CK33","v":"0"},{"$f":"CL32/CL33","v":"0"},{"$f":"CM32/CM33","v":"0"},{"$f":"CN32/CN33","v":"0"},{"$f":"CO32/CO33","v":"0"},{"$f":"CP32/CP33","v":"0"},{"$f":"CQ32/CQ33","v":"0"},{"$f":"CR32/CR33","v":"0"},{"$f":"CS32/CS33","v":"0"},{"$f":"CT32/CT33","v":"0"},{"$f":"CU32/CU33","v":"0"},{"$f":"CV32/CV33","v":"0"},{"$f":"CW32/CW33","v":"0"},{"$f":"CX32/CX33","v":"0"},{"$f":"CY32/CY33","v":"0"},{"$f":"CZ32/CZ33","v":"0"},{"$f":"DA32/DA33","v":"0"},{"$f":"DB32/DB33","v":"0"},{"$f":"DC32/DC33","v":"0"}]
[]
[null,null,"Section III: Plan Adjustment Factors"]
[null,"3.1","Plan ID (Standard Component ID)",null,{"$f":"IF(E13<>\"\",E13,\"\")","v":"36239KY0170001"},{"$f":"IF(F13<>\"\",F13,\"\")","v":"36239KY1210043"},{"$f":"IF(G13<>\"\",G13,\"\")","v":"36239KY1210056"},{"$f":"IF(H13<>\"\",H13,\"\")","v":"36239KY1210057"},{"$f":"IF(I13<>\"\",I13,\"\")","v":"36239KY1210067"},{"$f":"IF(J13<>\"\",J13,\"\")","v":"36239KY1210039"},{"$f":"IF(K13<>\"\",K13,\"\")","v":"36239KY1210071"},{"$f":"IF(L13<>\"\",L13,\"\")","v":"36239KY1210034"},{"$f":"IF(M13<>\"\",M13,\"\")","v":"36239KY1210001"},{"$f":"IF(N13<>\"\",N13,\"\")","v":"36239KY1210096"},{"$f":"IF(O13<>\"\",O13,\"\")","v":"36239KY1210091"},{"$f":"IF(P13<>\"\",P13,\"\")","v":"36239KY1210077"},{"$f":"IF(Q13<>\"\",Q13,\"\")","v":"36239KY1210078"},{"$f":"IF(R13<>\"\",R13,\"\")","v":"36239KY1210079"},{"$f":"IF(S13<>\"\",S13,\"\")","v":"36239KY1210080"},{"$f":"IF(T13<>\"\",T13,\"\")","v":"36239KY1210092"},{"$f":"IF(U13<>\"\",U13,\"\")","v":"36239KY1210093"},{"$f":"IF(V13<>\"\",V13,\"\")","v":"36239KY1210094"},{"$f":"IF(W13<>\"\",W13,\"\")","v":"36239KY1210095"},{"$f":"IF(X13<>\"\",X13,\"\")","v":"36239KY1210042"},{"$f":"IF(Y13<>\"\",Y13,\"\")","v":"36239KY1210053"},{"$f":"IF(Z13<>\"\",Z13,\"\")","v":"36239KY1210054"},{"$f":"IF(AA13<>\"\",AA13,\"\")","v":"36239KY1210055"},{"$f":"IF(AB13<>\"\",AB13,\"\")","v":"36239KY1210038"},{"$f":"IF(AC13<>\"\",AC13,\"\")","v":"36239KY1210051"},{"$f":"IF(AD13<>\"\",AD13,\"\")","v":"36239KY1210052"},{"$f":"IF(AE13<>\"\",AE13,\"\")","v":"36239KY1210065"},{"$f":"IF(AF13<>\"\",AF13,\"\")","v":"36239KY1210072"},{"$f":"IF(AG13<>\"\",AG13,\"\")","v":"36239KY1210073"},{"$f":"IF(AH13<>\"\",AH13,\"\")","v":"36239KY1210074"},{"$f":"IF(AI13<>\"\",AI13,\"\")","v":"36239KY1210075"},{"$f":"IF(AJ13<>\"\",AJ13,\"\")","v":"36239KY1210097"},{"$f":"IF(AK13<>\"\",AK13,\"\")","v":"36239KY1210098"},{"$f":"IF(AL13<>\"\",AL13,\"\")","v":"36239KY1210099"},{"$f":"IF(AM13<>\"\",AM13,\"\")","v":"36239KY1210100"},{"$f":"IF(AN13<>\"\",AN13,\"\")","v":"36239KY1210076"},{"$f":"IF(AO13<>\"\",AO13,\"\")","v":"36239KY1210046"},{"$f":"IF(AP13<>\"\",AP13,\"\")","v":"36239KY1210060"},{"$f":"IF(AQ13<>\"\",AQ13,\"\")","v":"36239KY1210061"},{"$f":"IF(AR13<>\"\",AR13,\"\")","v":"36239KY1210062"},{"$f":"IF(AS13<>\"\",AS13,\"\")","v":"36239KY1210035"},{"$f":"IF(AT13<>\"\",AT13,\"\")","v":"36239KY1210040"},{"$f":"IF(AU13<>\"\",AU13,\"\")","v":"36239KY1210058"},{"$f":"IF(AV13<>\"\",AV13,\"\")","v":"36239KY1210059"},{"$f":"IF(AW13<>\"\",AW13,\"\")","v":"36239KY1210066"},{"$f":"IF(AX13<>\"\",AX13,\"\")","v":"36239KY1210064"},{"$f":"IF(AY13<>\"\",AY13,\"\")","v":"36239KY1210005"},{"$f":"IF(AZ13<>\"\",AZ13,\"\")","v":"36239KY1210045"},{"$f":"IF(BA13<>\"\",BA13,\"\")","v":"36239KY1210047"},{"$f":"IF(BB13<>\"\",BB13,\"\")","v":"36239KY1210048"},{"$f":"IF(BC13<>\"\",BC13,\"\")","v":"36239KY1210049"},{"$f":"IF(BD13<>\"\",BD13,\"\")","v":"36239KY1210050"},{"$f":"IF(BE13<>\"\",BE13,\"\")","v":"36239KY1210063"},{"$f":"IF(BF13<>\"\",BF13,\"\")","v":"36239KY1210044"},{"$f":"IF(BG13<>\"\",BG13,\"\")","v":"36239KY1210068"},{"$f":"IF(BH13<>\"\",BH13,\"\")","v":"36239KY1210069"},{"$f":"IF(BI13<>\"\",BI13,\"\")","v":"36239KY1210070"},{"$f":"IF(BJ13<>\"\",BJ13,\"\")","v":"36239KY1210009"},{"$f":"IF(BK13<>\"\",BK13,\"\")","v":"36239KY1220086"},{"$f":"IF(BL13<>\"\",BL13,\"\")","v":"36239KY1220087"},{"$f":"IF(BM13<>\"\",BM13,\"\")","v":"36239KY1220088"},{"$f":"IF(BN13<>\"\",BN13,\"\")","v":"36239KY1220085"},{"$f":"IF(BO13<>\"\",BO13,\"\")","v":"36239KY1220090"},{"$f":"IF(BP13<>\"\",BP13,\"\")","v":"36239KY1220089"},{"$f":"IF(BQ13<>\"\",BQ13,\"\")","v":"36239KY1220081"},{"$f":"IF(BR13<>\"\",BR13,\"\")","v":"36239KY1220082"},{"$f":"IF(BS13<>\"\",BS13,\"\")","v":"36239KY1220083"},{"$f":"IF(BT13<>\"\",BT13,\"\")","v":"36239KY1220084"},{"$f":"IF(BU13<>\"\",BU13,\"\")","v":"36239KY1230002"},{"$f":"IF(BV13<>\"\",BV13,\"\")","v":"36239KY1230003"},{"$f":"IF(BW13<>\"\",BW13,\"\")","v":"36239KY1230004"},{"$f":"IF(BX13<>\"\",BX13,\"\")","v":"36239KY1230005"},{"$f":"IF(BY13<>\"\",BY13,\"\")","v":"36239KY1230001"},{"$f":"IF(BZ13<>\"\",BZ13,\"\")","v":"36239KY1230014"},{"$f":"IF(CA13<>\"\",CA13,\"\")","v":"36239KY1230015"},{"$f":"IF(CB13<>\"\",CB13,\"\")","v":"36239KY1230016"},{"$f":"IF(CC13<>\"\",CC13,\"\")","v":"36239KY1230017"},{"$f":"IF(CD13<>\"\",CD13,\"\")","v":"36239KY1230013"},{"$f":"IF(CE13<>\"\",CE13,\"\")","v":"36239KY1230006"},{"$f":"IF(CF13<>\"\",CF13,\"\")","v":"36239KY1230007"},{"$f":"IF(CG13<>\"\",CG13,\"\")","v":"36239KY1230008"},{"$f":"IF(CH13<>\"\",CH13,\"\")","v":"36239KY1230009"},{"$f":"IF(CI13<>\"\",CI13,\"\")","v":"36239KY1230010"},{"$f":"IF(CJ13<>\"\",CJ13,\"\")","v":"36239KY1230018"},{"$f":"IF(CK13<>\"\",CK13,\"\")","v":"36239KY1230019"},{"$f":"IF(CL13<>\"\",CL13,\"\")","v":"36239KY1230020"},{"$f":"IF(CM13<>\"\",CM13,\"\")","v":"36239KY1230021"},{"$f":"IF(CN13<>\"\",CN13,\"\")","v":"36239KY1230022"},{"$f":"IF(CO13<>\"\",CO13,\"\")","v":"36239KY1230011"},{"$f":"IF(CP13<>\"\",CP13,\"\")","v":"36239KY1230012"},{"$f":"IF(CQ13<>\"\",CQ13,\"\")","v":"36239KY1230023"},{"$f":"IF(CR13<>\"\",CR13,\"\")","v":"36239KY1230024"},{"$f":"IF(CS13<>\"\",CS13,\"\")","v":"36239KY1230025"},{"$f":"IF(CT13<>\"\",CT13,\"\")","v":"36239KY1230026"},{"$f":"IF(CU13<>\"\",CU13,\"\")","v":"36239KY1230027"},{"$f":"IF(CV13<>\"\",CV13,\"\")","v":"36239KY1230028"},{"$f":"IF(CW13<>\"\",CW13,\"\")","v":"36239KY1230029"},{"$f":"IF(CX13<>\"\",CX13,\"\")","v":"36239KY1230030"},{"$f":"IF(CY13<>\"\",CY13,\"\")","v":"36239KY1230031"},{"$f":"IF(CZ13<>\"\",CZ13,\"\")","v":"36239KY1230032"},{"$f":"IF(DA13<>\"\",DA13,\"\")","v":"36239KY1230033"},{"$f":"IF(DB13<>\"\",DB13,\"\")","v":"36239KY1230034"},{"$f":"IF(DC13<>\"\",DC13,\"\")","v":"36239KY1230035"}]
[null,"3.2","Market Adjusted Index Rate",null,"$936.82"]
[null,"3.3","AV and Cost Sharing Design of Plan",null,0.0,0.6626,0.6626,0.6626,0.6626,0.6626,0.648,0.7278,0.6936,0.6985,0.7077,0.6969,0.6969,0.6969,0.6969,0.7077,0.7077,0.7077,0.7077,0.7278,0.7278,0.7278,0.7278,0.6969,0.6969,0.6969,0.6969,0.648,0.648,0.648,0.648,0.6985,0.6985,0.6985,0.6985,0.6969,0.8352,0.8352,0.8352,0.8352,0.8495,0.7734,0.7734,0.7734,0.7734,0.8105,0.8314,0.7734,0.7636,0.7636,0.7636,0.7636,0.7636,1.0595,1.0595,1.0595,1.0595,1.0595,0.701,0.701,0.701,0.701,0.701,0.8297,0.8297,0.8297,0.8297,0.8297,0.72,0.72,0.72,0.72,0.72,0.7193,0.7193,0.7193,0.7193,0.7193,0.7785,0.7915,0.7915,0.7915,0.7915,0.7785,0.7785,0.7785,0.7785,0.7915,1.0755,1.1132,1.0955,1.0955,1.0955,1.0955,1.0955,1.0755,1.0755,1.0755,1.0755,1.1132,1.1132,1.1132,1.1132]
[null,"3.4","Provider Network Adjustment",null,0.0,0.8954,0.9097,0.905,0.8801,1.0694,1.0694,1.0694,1.0694,1.0694,1.0694,0.8954,0.8801,0.9097,0.905,0.8954,0.8801,0.9097,0.905,0.8954,0.8801,0.9097,0.905,0.8954,0.9097,0.905,0.8801,0.8954,0.8801,0.9097,0.905,0.8954,0.8801,0.9097,0.905,1.0694,0.8954,0.8801,0.9097,0.905,1.0694,0.8954,0.9097,0.905,0.8801,1.0694,1.0694,1.0694,0.8954,0.9097,0.905,0.8801,1.0694,0.8954,0.8801,0.9097,0.905,1.0694,0.8801,0.9097,0.905,0.8954,1.0694,1.0694,0.8954,0.8801,0.9097,0.905,0.8954,0.8801,0.9097,0.905,1.0694,0.8954,0.8801,0.9097,0.905,1.0694,1.0694,0.8954,0.8801,0.9097,0.905,0.8954,0.8801,0.9097,0.905,1.0694,1.0694,1.0694,1.0694,0.8954,0.8801,0.9097,0.905,0.8954,0.8801,0.9097,0.905,0.8954,0.8801,0.9097,0.905]
[null,"3.5","Benefits in Addition to EHB",null,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0072,1.0073,1.0069,1.008,1.0064,1.0054,1.0067,1.006,1.0061,1.0058,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0]
[null,null,"Administrative Costs"]
[null,"3.6","Administrative Expense",null,0.0,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0684,0.0684,0.0685,0.0681,0.0687,0.0688,0.0683,0.0686,0.0685,0.0686,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694,0.0694]
[null,"3.7","Taxes and Fees",null,0.0,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0291,0.0291,0.0291,0.0289,0.0292,0.0292,0.029,0.0291,0.0291,0.0292,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295,0.0295]
[null,"3.8","Profit & Risk Load",null,0.0,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0503,0.0503,0.0504,0.0501,0.0506,0.0506,0.0503,0.0505,0.0504,0.0505,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511,0.0511]
[null,"3.9","Catastrophic Adjustment",null,0.0,0.7634,0.7634,0.7634,0.7634,0.7634,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0]
[null,"3.10","Plan Adjusted Index Rate",null,{"$f":"($E$48*PRODUCT(E49:E51)*E56)/(1-SUM(E53:E55))","v":"$0.00"},{"$f":"($E$48*PRODUCT(F49:F51)*F56)/(1-SUM(F53:F55))","v":"$499.18"},{"$f":"($E$48*PRODUCT(G49:G51)*G56)/(1-SUM(G53:G55))","v":"$507.16"},{"$f":"($E$48*PRODUCT(H49:H51)*H56)/(1-SUM(H53:H55))","v":"$504.54"},{"$f":"($E$48*PRODUCT(I49:I51)*I56)/(1-SUM(I53:I55))","v":"$490.65"},{"$f":"($E$48*PRODUCT(J49:J51)*J56)/(1-SUM(J53:J55))","v":"$596.19"},{"$f":"($E$48*PRODUCT(K49:K51)*K56)/(1-SUM(K53:K55))","v":"$763.76"},{"$f":"($E$48*PRODUCT(L49:L51)*L56)/(1-SUM(L53:L55))","v":"$857.81"},{"$f":"($E$48*PRODUCT(M49:M51)*M56)/(1-SUM(M53:M55))","v":"$817.50"},{"$f":"($E$48*PRODUCT(N49:N51)*N56)/(1-SUM(N53:N55))","v":"$823.28"},{"$f":"($E$48*PRODUCT(O49:O51)*O56)/(1-SUM(O53:O55))","v":"$834.12"},{"$f":"($E$48*PRODUCT(P49:P51)*P56)/(1-SUM(P53:P55))","v":"$687.74"},{"$f":"($E$48*PRODUCT(Q49:Q51)*Q56)/(1-SUM(Q53:Q55))","v":"$675.99"},{"$f":"($E$48*PRODUCT(R49:R51)*R56)/(1-SUM(R53:R55))","v":"$698.73"},{"$f":"($E$48*PRODUCT(S49:S51)*S56)/(1-SUM(S53:S55))","v":"$695.12"},{"$f":"($E$48*PRODUCT(T49:T51)*T56)/(1-SUM(T53:T55))","v":"$698.40"},{"$f":"($E$48*PRODUCT(U49:U51)*U56)/(1-SUM(U53:U55))","v":"$686.47"},{"$f":"($E$48*PRODUCT(V49:V51)*V56)/(1-SUM(V53:V55))","v":"$709.56"},{"$f":"($E$48*PRODUCT(W49:W51)*W56)/(1-SUM(W53:W55))","v":"$705.89"},{"$f":"($E$48*PRODUCT(X49:X51)*X56)/(1-SUM(X53:X55))","v":"$718.24"},{"$f":"($E$48*PRODUCT(Y49:Y51)*Y56)/(1-SUM(Y53:Y55))","v":"$705.97"},{"$f":"($E$48*PRODUCT(Z49:Z51)*Z56)/(1-SUM(Z53:Z55))","v":"$729.71"},{"$f":"($E$48*PRODUCT(AA49:AA51)*AA56)/(1-SUM(AA53:AA55))","v":"$725.94"},{"$f":"($E$48*PRODUCT(AB49:AB51)*AB56)/(1-SUM(AB53:AB55))","v":"$687.74"},{"$f":"($E$48*PRODUCT(AC49:AC51)*AC56)/(1-SUM(AC53:AC55))","v":"$698.73"},{"$f":"($E$48*PRODUCT(AD49:AD51)*AD56)/(1-SUM(AD53:AD55))","v":"$695.12"},{"$f":"($E$48*PRODUCT(AE49:AE51)*AE56)/(1-SUM(AE53:AE55))","v":"$675.99"},{"$f":"($E$48*PRODUCT(AF49:AF51)*AF56)/(1-SUM(AF53:AF55))","v":"$639.49"},{"$f":"($E$48*PRODUCT(AG49:AG51)*AG56)/(1-SUM(AG53:AG55))","v":"$628.56"},{"$f":"($E$48*PRODUCT(AH49:AH51)*AH56)/(1-SUM(AH53:AH55))","v":"$649.70"},{"$f":"($E$48*PRODUCT(AI49:AI51)*AI56)/(1-SUM(AI53:AI55))","v":"$646.34"},{"$f":"($E$48*PRODUCT(AJ49:AJ51)*AJ56)/(1-SUM(AJ53:AJ55))","v":"$689.32"},{"$f":"($E$48*PRODUCT(AK49:AK51)*AK56)/(1-SUM(AK53:AK55))","v":"$677.54"},{"$f":"($E$48*PRODUCT(AL49:AL51)*AL56)/(1-SUM(AL53:AL55))","v":"$700.33"},{"$f":"($E$48*PRODUCT(AM49:AM51)*AM56)/(1-SUM(AM53:AM55))","v":"$696.71"},{"$f":"($E$48*PRODUCT(AN49:AN51)*AN56)/(1-SUM(AN53:AN55))","v":"$821.39"},{"$f":"($E$48*PRODUCT(AO49:AO51)*AO56)/(1-SUM(AO53:AO55))","v":"$824.23"},{"$f":"($E$48*PRODUCT(AP49:AP51)*AP56)/(1-SUM(AP53:AP55))","v":"$810.14"},{"$f":"($E$48*PRODUCT(AQ49:AQ51)*AQ56)/(1-SUM(AQ53:AQ55))","v":"$837.39"},{"$f":"($E$48*PRODUCT(AR49:AR51)*AR56)/(1-SUM(AR53:AR55))","v":"$833.06"},{"$f":"($E$48*PRODUCT(AS49:AS51)*AS56)/(1-SUM(AS53:AS55))","v":"$1,001.25"},{"$f":"($E$48*PRODUCT(AT49:AT51)*AT56)/(1-SUM(AT53:AT55))","v":"$763.24"},{"$f":"($E$48*PRODUCT(AU49:AU51)*AU56)/(1-SUM(AU53:AU55))","v":"$775.43"},{"$f":"($E$48*PRODUCT(AV49:AV51)*AV56)/(1-SUM(AV53:AV55))","v":"$771.42"},{"$f":"($E$48*PRODUCT(AW49:AW51)*AW56)/(1-SUM(AW53:AW55))","v":"$750.20"},{"$f":"($E$48*PRODUCT(AX49:AX51)*AX56)/(1-SUM(AX53:AX55))","v":"$955.28"},{"$f":"($E$48*PRODUCT(AY49:AY51)*AY56)/(1-SUM(AY53:AY55))","v":"$979.92"},{"$f":"($E$48*PRODUCT(AZ49:AZ51)*AZ56)/(1-SUM(AZ53:AZ55))","v":"$911.56"},{"$f":"($E$48*PRODUCT(BA49:BA51)*BA56)/(1-SUM(BA53:BA55))","v":"$753.57"},{"$f":"($E$48*PRODUCT(BB49:BB51)*BB56)/(1-SUM(BB53:BB55))","v":"$765.60"},{"$f":"($E$48*PRODUCT(BC49:BC51)*BC56)/(1-SUM(BC53:BC55))","v":"$761.65"},{"$f":"($E$48*PRODUCT(BD49:BD51)*BD56)/(1-SUM(BD53:BD55))","v":"$740.69"},{"$f":"($E$48*PRODUCT(BE49:BE51)*BE56)/(1-SUM(BE53:BE55))","v":"$900.01"},{"$f":"($E$48*PRODUCT(BF49:BF51)*BF56)/(1-SUM(BF53:BF55))","v":"$1,045.58"},{"$f":"($E$48*PRODUCT(BG49:BG51)*BG56)/(1-SUM(BG53:BG55))","v":"$1,027.71"},{"$f":"($E$48*PRODUCT(BH49:BH51)*BH56)/(1-SUM(BH53:BH55))","v":"$1,062.28"},{"$f":"($E$48*PRODUCT(BI49:BI51)*BI56)/(1-SUM(BI53:BI55))","v":"$1,056.79"},{"$f":"($E$48*PRODUCT(BJ49:BJ51)*BJ56)/(1-SUM(BJ53:BJ55))","v":"$1,248.76"},{"$f":"($E$48*PRODUCT(BK49:BK51)*BK56)/(1-SUM(BK53:BK55))","v":"$683.10"},{"$f":"($E$48*PRODUCT(BL49:BL51)*BL56)/(1-SUM(BL53:BL55))","v":"$706.14"},{"$f":"($E$48*PRODUCT(BM49:BM51)*BM56)/(1-SUM(BM53:BM55))","v":"$702.38"},{"$f":"($E$48*PRODUCT(BN49:BN51)*BN56)/(1-SUM(BN53:BN55))","v":"$694.95"},{"$f":"($E$48*PRODUCT(BO49:BO51)*BO56)/(1-SUM(BO53:BO55))","v":"$830.05"},{"$f":"($E$48*PRODUCT(BP49:BP51)*BP56)/(1-SUM(BP53:BP55))","v":"$981.58"},{"$f":"($E$48*PRODUCT(BQ49:BQ51)*BQ56)/(1-SUM(BQ53:BQ55))","v":"$821.96"},{"$f":"($E$48*PRODUCT(BR49:BR51)*BR56)/(1-SUM(BR53:BR55))","v":"$807.93"},{"$f":"($E$48*PRODUCT(BS49:BS51)*BS56)/(1-SUM(BS53:BS55))","v":"$834.99"},{"$f":"($E$48*PRODUCT(BT49:BT51)*BT56)/(1-SUM(BT53:BT55))","v":"$830.72"},{"$f":"($E$48*PRODUCT(BU49:BU51)*BU56)/(1-SUM(BU53:BU55))","v":"$710.54"},{"$f":"($E$48*PRODUCT(BV49:BV51)*BV56)/(1-SUM(BV53:BV55))","v":"$698.40"},{"$f":"($E$48*PRODUCT(BW49:BW51)*BW56)/(1-SUM(BW53:BW55))","v":"$721.89"},{"$f":"($E$48*PRODUCT(BX49:BX51)*BX56)/(1-SUM(BX53:BX55))","v":"$718.16"},{"$f":"($E$48*PRODUCT(BY49:BY51)*BY56)/(1-SUM(BY53:BY55))","v":"$848.62"},{"$f":"($E$48*PRODUCT(BZ49:BZ51)*BZ56)/(1-SUM(BZ53:BZ55))","v":"$709.85"},{"$f":"($E$48*PRODUCT(CA49:CA51)*CA56)/(1-SUM(CA53:CA55))","v":"$697.72"},{"$f":"($E$48*PRODUCT(CB49:CB51)*CB56)/(1-SUM(CB53:CB55))","v":"$721.19"},{"$f":"($E$48*PRODUCT(CC49:CC51)*CC56)/(1-SUM(CC53:CC55))","v":"$717.46"},{"$f":"($E$48*PRODUCT(CD49:CD51)*CD56)/(1-SUM(CD53:CD55))","v":"$847.79"},{"$f":"($E$48*PRODUCT(CE49:CE51)*CE56)/(1-SUM(CE53:CE55))","v":"$917.57"},{"$f":"($E$48*PRODUCT(CF49:CF51)*CF56)/(1-SUM(CF53:CF55))","v":"$781.10"},{"$f":"($E$48*PRODUCT(CG49:CG51)*CG56)/(1-SUM(CG53:CG55))","v":"$767.75"},{"$f":"($E$48*PRODUCT(CH49:CH51)*CH56)/(1-SUM(CH53:CH55))","v":"$793.58"},{"$f":"($E$48*PRODUCT(CI49:CI51)*CI56)/(1-SUM(CI53:CI55))","v":"$789.48"},{"$f":"($E$48*PRODUCT(CJ49:CJ51)*CJ56)/(1-SUM(CJ53:CJ55))","v":"$768.27"},{"$f":"($E$48*PRODUCT(CK49:CK51)*CK56)/(1-SUM(CK53:CK55))","v":"$755.14"},{"$f":"($E$48*PRODUCT(CL49:CL51)*CL56)/(1-SUM(CL53:CL55))","v":"$780.54"},{"$f":"($E$48*PRODUCT(CM49:CM51)*CM56)/(1-SUM(CM53:CM55))","v":"$776.51"},{"$f":"($E$48*PRODUCT(CN49:CN51)*CN56)/(1-SUM(CN53:CN55))","v":"$932.89"},{"$f":"($E$48*PRODUCT(CO49:CO51)*CO56)/(1-SUM(CO53:CO55))","v":"$1,267.62"},{"$f":"($E$48*PRODUCT(CP49:CP51)*CP56)/(1-SUM(CP53:CP55))","v":"$1,312.06"},{"$f":"($E$48*PRODUCT(CQ49:CQ51)*CQ56)/(1-SUM(CQ53:CQ55))","v":"$1,291.19"},{"$f":"($E$48*PRODUCT(CR49:CR51)*CR56)/(1-SUM(CR53:CR55))","v":"$1,081.11"},{"$f":"($E$48*PRODUCT(CS49:CS51)*CS56)/(1-SUM(CS53:CS55))","v":"$1,062.63"},{"$f":"($E$48*PRODUCT(CT49:CT51)*CT56)/(1-SUM(CT53:CT55))","v":"$1,098.37"},{"$f":"($E$48*PRODUCT(CU49:CU51)*CU56)/(1-SUM(CU53:CU55))","v":"$1,092.70"},{"$f":"($E$48*PRODUCT(CV49:CV51)*CV56)/(1-SUM(CV53:CV55))","v":"$1,061.37"},{"$f":"($E$48*PRODUCT(CW49:CW51)*CW56)/(1-SUM(CW53:CW55))","v":"$1,043.23"},{"$f":"($E$48*PRODUCT(CX49:CX51)*CX56)/(1-SUM(CX53:CX55))","v":"$1,078.32"},{"$f":"($E$48*PRODUCT(CY49:CY51)*CY56)/(1-SUM(CY53:CY55))","v":"$1,072.75"},{"$f":"($E$48*PRODUCT(CZ49:CZ51)*CZ56)/(1-SUM(CZ53:CZ55))","v":"$1,098.57"},{"$f":"($E$48*PRODUCT(DA49:DA51)*DA56)/(1-SUM(DA53:DA55))","v":"$1,079.80"},{"$f":"($E$48*PRODUCT(DB49:DB51)*DB56)/(1-SUM(DB53:DB55))","v":"$1,116.12"},{"$f":"($E$48*PRODUCT(DC49:DC51)*DC56)/(1-SUM(DC53:DC55))","v":"$1,110.35"}]
[]
[null,"3.11","Age Calibration Factor","0.5768",{"$f":"IF(D59<>\"\", D59, \"\")","v":"0.5768"},"0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000"]
[null,"3.12","Geographic Calibration Factor","1.0002",{"$f":"IF(D60<>\"\", D60, \"\")","v":"1.0002"},"0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000"]
[null,"3.13","Tobacco Calibration Factor","0.9958",{"$f":"IF(D61<>\"\", D61, \"\")","v":"0.9958"},"0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000"]
[null,"3.14","Calibrated Plan Adjusted Index Rate",null,{"$f":"E57*(PRODUCT($E$59:$E$61))","v":"$0.00"},{"$f":"F57*(PRODUCT($E$59:$E$61))","v":"$286.80"},{"$f":"G57*(PRODUCT($E$59:$E$61))","v":"$291.38"},{"$f":"H57*(PRODUCT($E$59:$E$61))","v":"$289.87"},{"$f":"I57*(PRODUCT($E$59:$E$61))","v":"$281.90"},{"$f":"J57*(PRODUCT($E$59:$E$61))","v":"$342.53"},{"$f":"K57*(PRODUCT($E$59:$E$61))","v":"$438.81"},{"$f":"L57*(PRODUCT($E$59:$E$61))","v":"$492.84"},{"$f":"M57*(PRODUCT($E$59:$E$61))","v":"$469.68"},{"$f":"N57*(PRODUCT($E$59:$E$61))","v":"$473.00"},{"$f":"O57*(PRODUCT($E$59:$E$61))","v":"$479.23"},{"$f":"P57*(PRODUCT($E$59:$E$61))","v":"$395.13"},{"$f":"Q57*(PRODUCT($E$59:$E$61))","v":"$388.38"},{"$f":"R57*(PRODUCT($E$59:$E$61))","v":"$401.44"},{"$f":"S57*(PRODUCT($E$59:$E$61))","v":"$399.37"},{"$f":"T57*(PRODUCT($E$59:$E$61))","v":"$401.26"},{"$f":"U57*(PRODUCT($E$59:$E$61))","v":"$394.40"},{"$f":"V57*(PRODUCT($E$59:$E$61))","v":"$407.67"},{"$f":"W57*(PRODUCT($E$59:$E$61))","v":"$405.56"},{"$f":"X57*(PRODUCT($E$59:$E$61))","v":"$412.65"},{"$f":"Y57*(PRODUCT($E$59:$E$61))","v":"$405.60"},{"$f":"Z57*(PRODUCT($E$59:$E$61))","v":"$419.24"},{"$f":"AA57*(PRODUCT($E$59:$E$61))","v":"$417.08"},{"$f":"AB57*(PRODUCT($E$59:$E$61))","v":"$395.13"},{"$f":"AC57*(PRODUCT($E$59:$E$61))","v":"$401.44"},{"$f":"AD57*(PRODUCT($E$59:$E$61))","v":"$399.37"},{"$f":"AE57*(PRODUCT($E$59:$E$61))","v":"$388.38"},{"$f":"AF57*(PRODUCT($E$59:$E$61))","v":"$367.41"},{"$f":"AG57*(PRODUCT($E$59:$E$61))","v":"$361.13"},{"$f":"AH57*(PRODUCT($E$59:$E$61))","v":"$373.28"},{"$f":"AI57*(PRODUCT($E$59:$E$61))","v":"$371.35"},{"$f":"AJ57*(PRODUCT($E$59:$E$61))","v":"$396.04"},{"$f":"AK57*(PRODUCT($E$59:$E$61))","v":"$389.27"},{"$f":"AL57*(PRODUCT($E$59:$E$61))","v":"$402.37"},{"$f":"AM57*(PRODUCT($E$59:$E$61))","v":"$400.29"},{"$f":"AN57*(PRODUCT($E$59:$E$61))","v":"$471.92"},{"$f":"AO57*(PRODUCT($E$59:$E$61))","v":"$473.55"},{"$f":"AP57*(PRODUCT($E$59:$E$61))","v":"$465.46"},{"$f":"AQ57*(PRODUCT($E$59:$E$61))","v":"$481.11"},{"$f":"AR57*(PRODUCT($E$59:$E$61))","v":"$478.63"},{"$f":"AS57*(PRODUCT($E$59:$E$61))","v":"$575.25"},{"$f":"AT57*(PRODUCT($E$59:$E$61))","v":"$438.51"},{"$f":"AU57*(PRODUCT($E$59:$E$61))","v":"$445.51"},{"$f":"AV57*(PRODUCT($E$59:$E$61))","v":"$443.21"},{"$f":"AW57*(PRODUCT($E$59:$E$61))","v":"$431.02"},{"$f":"AX57*(PRODUCT($E$59:$E$61))","v":"$548.85"},{"$f":"AY57*(PRODUCT($E$59:$E$61))","v":"$563.00"},{"$f":"AZ57*(PRODUCT($E$59:$E$61))","v":"$523.72"},{"$f":"BA57*(PRODUCT($E$59:$E$61))","v":"$432.95"},{"$f":"BB57*(PRODUCT($E$59:$E$61))","v":"$439.87"},{"$f":"BC57*(PRODUCT($E$59:$E$61))","v":"$437.59"},{"$f":"BD57*(PRODUCT($E$59:$E$61))","v":"$425.55"},{"$f":"BE57*(PRODUCT($E$59:$E$61))","v":"$517.09"},{"$f":"BF57*(PRODUCT($E$59:$E$61))","v":"$600.72"},{"$f":"BG57*(PRODUCT($E$59:$E$61))","v":"$590.46"},{"$f":"BH57*(PRODUCT($E$59:$E$61))","v":"$610.32"},{"$f":"BI57*(PRODUCT($E$59:$E$61))","v":"$607.16"},{"$f":"BJ57*(PRODUCT($E$59:$E$61))","v":"$717.46"},{"$f":"BK57*(PRODUCT($E$59:$E$61))","v":"$392.46"},{"$f":"BL57*(PRODUCT($E$59:$E$61))","v":"$405.70"},{"$f":"BM57*(PRODUCT($E$59:$E$61))","v":"$403.54"},{"$f":"BN57*(PRODUCT($E$59:$E$61))","v":"$399.28"},{"$f":"BO57*(PRODUCT($E$59:$E$61))","v":"$476.89"},{"$f":"BP57*(PRODUCT($E$59:$E$61))","v":"$563.95"},{"$f":"BQ57*(PRODUCT($E$59:$E$61))","v":"$472.25"},{"$f":"BR57*(PRODUCT($E$59:$E$61))","v":"$464.18"},{"$f":"BS57*(PRODUCT($E$59:$E$61))","v":"$479.73"},{"$f":"BT57*(PRODUCT($E$59:$E$61))","v":"$477.28"},{"$f":"BU57*(PRODUCT($E$59:$E$61))","v":"$408.23"},{"$f":"BV57*(PRODUCT($E$59:$E$61))","v":"$401.26"},{"$f":"BW57*(PRODUCT($E$59:$E$61))","v":"$414.75"},{"$f":"BX57*(PRODUCT($E$59:$E$61))","v":"$412.61"},{"$f":"BY57*(PRODUCT($E$59:$E$61))","v":"$487.56"},{"$f":"BZ57*(PRODUCT($E$59:$E$61))","v":"$407.83"},{"$f":"CA57*(PRODUCT($E$59:$E$61))","v":"$400.87"},{"$f":"CB57*(PRODUCT($E$59:$E$61))","v":"$414.35"},{"$f":"CC57*(PRODUCT($E$59:$E$61))","v":"$412.21"},{"$f":"CD57*(PRODUCT($E$59:$E$61))","v":"$487.09"},{"$f":"CE57*(PRODUCT($E$59:$E$61))","v":"$527.18"},{"$f":"CF57*(PRODUCT($E$59:$E$61))","v":"$448.77"},{"$f":"CG57*(PRODUCT($E$59:$E$61))","v":"$441.10"},{"$f":"CH57*(PRODUCT($E$59:$E$61))","v":"$455.94"},{"$f":"CI57*(PRODUCT($E$59:$E$61))","v":"$453.58"},{"$f":"CJ57*(PRODUCT($E$59:$E$61))","v":"$441.40"},{"$f":"CK57*(PRODUCT($E$59:$E$61))","v":"$433.86"},{"$f":"CL57*(PRODUCT($E$59:$E$61))","v":"$448.45"},{"$f":"CM57*(PRODUCT($E$59:$E$61))","v":"$446.13"},{"$f":"CN57*(PRODUCT($E$59:$E$61))","v":"$535.98"},{"$f":"CO57*(PRODUCT($E$59:$E$61))","v":"$728.30"},{"$f":"CP57*(PRODUCT($E$59:$E$61))","v":"$753.82"},{"$f":"CQ57*(PRODUCT($E$59:$E$61))","v":"$741.84"},{"$f":"CR57*(PRODUCT($E$59:$E$61))","v":"$621.14"},{"$f":"CS57*(PRODUCT($E$59:$E$61))","v":"$610.52"},{"$f":"CT57*(PRODUCT($E$59:$E$61))","v":"$631.06"},{"$f":"CU57*(PRODUCT($E$59:$E$61))","v":"$627.79"},{"$f":"CV57*(PRODUCT($E$59:$E$61))","v":"$609.80"},{"$f":"CW57*(PRODUCT($E$59:$E$61))","v":"$599.38"},{"$f":"CX57*(PRODUCT($E$59:$E$61))","v":"$619.53"},{"$f":"CY57*(PRODUCT($E$59:$E$61))","v":"$616.33"},{"$f":"CZ57*(PRODUCT($E$59:$E$61))","v":"$631.17"},{"$f":"DA57*(PRODUCT($E$59:$E$61))","v":"$620.39"},{"$f":"DB57*(PRODUCT($E$59:$E$61))","v":"$641.25"},{"$f":"DC57*(PRODUCT($E$59:$E$61))","v":"$637.94"}]
[]
[null,null,"Section IV: Projected Plan Level Information"]
[null,"4.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":"36239KY0170001"},{"$f":"IF(F13<>\"\",F13,\"\")","v":"36239KY1210043"},{"$f":"IF(G13<>\"\",G13,\"\")","v":"36239KY1210056"},{"$f":"IF(H13<>\"\",H13,\"\")","v":"36239KY1210057"},{"$f":"IF(I13<>\"\",I13,\"\")","v":"36239KY1210067"},{"$f":"IF(J13<>\"\",J13,\"\")","v":"36239KY1210039"},{"$f":"IF(K13<>\"\",K13,\"\")","v":"36239KY1210071"},{"$f":"IF(L13<>\"\",L13,\"\")","v":"36239KY1210034"},{"$f":"IF(M13<>\"\",M13,\"\")","v":"36239KY1210001"},{"$f":"IF(N13<>\"\",N13,\"\")","v":"36239KY1210096"},{"$f":"IF(O13<>\"\",O13,\"\")","v":"36239KY1210091"},{"$f":"IF(P13<>\"\",P13,\"\")","v":"36239KY1210077"},{"$f":"IF(Q13<>\"\",Q13,\"\")","v":"36239KY1210078"},{"$f":"IF(R13<>\"\",R13,\"\")","v":"36239KY1210079"},{"$f":"IF(S13<>\"\",S13,\"\")","v":"36239KY1210080"},{"$f":"IF(T13<>\"\",T13,\"\")","v":"36239KY1210092"},{"$f":"IF(U13<>\"\",U13,\"\")","v":"36239KY1210093"},{"$f":"IF(V13<>\"\",V13,\"\")","v":"36239KY1210094"},{"$f":"IF(W13<>\"\",W13,\"\")","v":"36239KY1210095"},{"$f":"IF(X13<>\"\",X13,\"\")","v":"36239KY1210042"},{"$f":"IF(Y13<>\"\",Y13,\"\")","v":"36239KY1210053"},{"$f":"IF(Z13<>\"\",Z13,\"\")","v":"36239KY1210054"},{"$f":"IF(AA13<>\"\",AA13,\"\")","v":"36239KY1210055"},{"$f":"IF(AB13<>\"\",AB13,\"\")","v":"36239KY1210038"},{"$f":"IF(AC13<>\"\",AC13,\"\")","v":"36239KY1210051"},{"$f":"IF(AD13<>\"\",AD13,\"\")","v":"36239KY1210052"},{"$f":"IF(AE13<>\"\",AE13,\"\")","v":"36239KY1210065"},{"$f":"IF(AF13<>\"\",AF13,\"\")","v":"36239KY1210072"},{"$f":"IF(AG13<>\"\",AG13,\"\")","v":"36239KY1210073"},{"$f":"IF(AH13<>\"\",AH13,\"\")","v":"36239KY1210074"},{"$f":"IF(AI13<>\"\",AI13,\"\")","v":"36239KY1210075"},{"$f":"IF(AJ13<>\"\",AJ13,\"\")","v":"36239KY1210097"},{"$f":"IF(AK13<>\"\",AK13,\"\")","v":"36239KY1210098"},{"$f":"IF(AL13<>\"\",AL13,\"\")","v":"36239KY1210099"},{"$f":"IF(AM13<>\"\",AM13,\"\")","v":"36239KY1210100"},{"$f":"IF(AN13<>\"\",AN13,\"\")","v":"36239KY1210076"},{"$f":"IF(AO13<>\"\",AO13,\"\")","v":"36239KY1210046"},{"$f":"IF(AP13<>\"\",AP13,\"\")","v":"36239KY1210060"},{"$f":"IF(AQ13<>\"\",AQ13,\"\")","v":"36239KY1210061"},{"$f":"IF(AR13<>\"\",AR13,\"\")","v":"36239KY1210062"},{"$f":"IF(AS13<>\"\",AS13,\"\")","v":"36239KY1210035"},{"$f":"IF(AT13<>\"\",AT13,\"\")","v":"36239KY1210040"},{"$f":"IF(AU13<>\"\",AU13,\"\")","v":"36239KY1210058"},{"$f":"IF(AV13<>\"\",AV13,\"\")","v":"36239KY1210059"},{"$f":"IF(AW13<>\"\",AW13,\"\")","v":"36239KY1210066"},{"$f":"IF(AX13<>\"\",AX13,\"\")","v":"36239KY1210064"},{"$f":"IF(AY13<>\"\",AY13,\"\")","v":"36239KY1210005"},{"$f":"IF(AZ13<>\"\",AZ13,\"\")","v":"36239KY1210045"},{"$f":"IF(BA13<>\"\",BA13,\"\")","v":"36239KY1210047"},{"$f":"IF(BB13<>\"\",BB13,\"\")","v":"36239KY1210048"},{"$f":"IF(BC13<>\"\",BC13,\"\")","v":"36239KY1210049"},{"$f":"IF(BD13<>\"\",BD13,\"\")","v":"36239KY1210050"},{"$f":"IF(BE13<>\"\",BE13,\"\")","v":"36239KY1210063"},{"$f":"IF(BF13<>\"\",BF13,\"\")","v":"36239KY1210044"},{"$f":"IF(BG13<>\"\",BG13,\"\")","v":"36239KY1210068"},{"$f":"IF(BH13<>\"\",BH13,\"\")","v":"36239KY1210069"},{"$f":"IF(BI13<>\"\",BI13,\"\")","v":"36239KY1210070"},{"$f":"IF(BJ13<>\"\",BJ13,\"\")","v":"36239KY1210009"},{"$f":"IF(BK13<>\"\",BK13,\"\")","v":"36239KY1220086"},{"$f":"IF(BL13<>\"\",BL13,\"\")","v":"36239KY1220087"},{"$f":"IF(BM13<>\"\",BM13,\"\")","v":"36239KY1220088"},{"$f":"IF(BN13<>\"\",BN13,\"\")","v":"36239KY1220085"},{"$f":"IF(BO13<>\"\",BO13,\"\")","v":"36239KY1220090"},{"$f":"IF(BP13<>\"\",BP13,\"\")","v":"36239KY1220089"},{"$f":"IF(BQ13<>\"\",BQ13,\"\")","v":"36239KY1220081"},{"$f":"IF(BR13<>\"\",BR13,\"\")","v":"36239KY1220082"},{"$f":"IF(BS13<>\"\",BS13,\"\")","v":"36239KY1220083"},{"$f":"IF(BT13<>\"\",BT13,\"\")","v":"36239KY1220084"},{"$f":"IF(BU13<>\"\",BU13,\"\")","v":"36239KY1230002"},{"$f":"IF(BV13<>\"\",BV13,\"\")","v":"36239KY1230003"},{"$f":"IF(BW13<>\"\",BW13,\"\")","v":"36239KY1230004"},{"$f":"IF(BX13<>\"\",BX13,\"\")","v":"36239KY1230005"},{"$f":"IF(BY13<>\"\",BY13,\"\")","v":"36239KY1230001"},{"$f":"IF(BZ13<>\"\",BZ13,\"\")","v":"36239KY1230014"},{"$f":"IF(CA13<>\"\",CA13,\"\")","v":"36239KY1230015"},{"$f":"IF(CB13<>\"\",CB13,\"\")","v":"36239KY1230016"},{"$f":"IF(CC13<>\"\",CC13,\"\")","v":"36239KY1230017"},{"$f":"IF(CD13<>\"\",CD13,\"\")","v":"36239KY1230013"},{"$f":"IF(CE13<>\"\",CE13,\"\")","v":"36239KY1230006"},{"$f":"IF(CF13<>\"\",CF13,\"\")","v":"36239KY1230007"},{"$f":"IF(CG13<>\"\",CG13,\"\")","v":"36239KY1230008"},{"$f":"IF(CH13<>\"\",CH13,\"\")","v":"36239KY1230009"},{"$f":"IF(CI13<>\"\",CI13,\"\")","v":"36239KY1230010"},{"$f":"IF(CJ13<>\"\",CJ13,\"\")","v":"36239KY1230018"},{"$f":"IF(CK13<>\"\",CK13,\"\")","v":"36239KY1230019"},{"$f":"IF(CL13<>\"\",CL13,\"\")","v":"36239KY1230020"},{"$f":"IF(CM13<>\"\",CM13,\"\")","v":"36239KY1230021"},{"$f":"IF(CN13<>\"\",CN13,\"\")","v":"36239KY1230022"},{"$f":"IF(CO13<>\"\",CO13,\"\")","v":"36239KY1230011"},{"$f":"IF(CP13<>\"\",CP13,\"\")","v":"36239KY1230012"},{"$f":"IF(CQ13<>\"\",CQ13,\"\")","v":"36239KY1230023"},{"$f":"IF(CR13<>\"\",CR13,\"\")","v":"36239KY1230024"},{"$f":"IF(CS13<>\"\",CS13,\"\")","v":"36239KY1230025"},{"$f":"IF(CT13<>\"\",CT13,\"\")","v":"36239KY1230026"},{"$f":"IF(CU13<>\"\",CU13,\"\")","v":"36239KY1230027"},{"$f":"IF(CV13<>\"\",CV13,\"\")","v":"36239KY1230028"},{"$f":"IF(CW13<>\"\",CW13,\"\")","v":"36239KY1230029"},{"$f":"IF(CX13<>\"\",CX13,\"\")","v":"36239KY1230030"},{"$f":"IF(CY13<>\"\",CY13,\"\")","v":"36239KY1230031"},{"$f":"IF(CZ13<>\"\",CZ13,\"\")","v":"36239KY1230032"},{"$f":"IF(DA13<>\"\",DA13,\"\")","v":"36239KY1230033"},{"$f":"IF(DB13<>\"\",DB13,\"\")","v":"36239KY1230034"},{"$f":"IF(DC13<>\"\",DC13,\"\")","v":"36239KY1230035"}]
[null,"4.2","Allowed Claims",{"$f":"SUM(E66:DC66)","v":"$379,067,979"},0.0,1817551.84,436520.71,140948.48,375445.26,1589949.39,1.152405774E7,1.758999635E7,1.831929628E7,2134199.53,1028152.5,5679881.51,1632789.15,1940079.77,304129.96,437743.68,210782.81,142441.16,39376.4,5957488.3,2851409.39,1475332.84,158898.96,4970517.82,1239913.32,343415.48,1346503.28,8099109.69,2048714.79,2887476.32,560036.75,778233.33,238655.39,359539.46,98083.23,1.290428917E7,5750771.72,3730144.57,1480737.67,623905.44,8288286.4,1.764827323E7,4413294.4,2042010.08,6447806.49,1.375230203E7,3.033021858E7,5.454819817E7,4395601.46,1099205.74,508597.21,1605935.45,1.358615295E7,1807579.2,279180.89,377325.36,234692.41,1.025593116E7,1675990.02,1300426.09,324721.35,5465249.73,1.055562816E7,3.073897618E7,1.579788353E7,4536501.08,3128258.56,2013180.52,249655.5,67631.17,62277.45,17248.82,918457.29,21795.95,10495.21,7092.37,1960.61,868153.7,1523105.34,291681.02,189194.15,75103.5,31644.69,1132563.09,413782.56,283219.46,131044.28,416960.64,512432.41,514068.09,518048.45,91304.59,14102.01,19059.49,11854.8,90314.78,13949.13,18852.87,11726.29,90603.06,13993.66,18913.05,11763.72]
[null,"4.3","Reinsurance",{"$f":"SUM(E67:DC67)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"4.4","Member Cost Sharing",{"$f":"SUM(E68:DC68)","v":"$87,972,627"},0.0,593429.33,142523.69,46019.58,122582.6,519117.3,3885485.22,4858533.06,5552750.07,632992.98,298139.99,1694910.03,487233.88,578931.21,90754.17,126935.35,61122.05,41304.58,11418.23,1645517.9,787587.82,407501.7,43889.48,1483335.96,370023.42,102484.4,401832.73,2730719.66,690750.71,973550.01,188823.64,230820.14,70784.0,106637.62,29091.0,3850715.74,960233.73,622840.0,247245.82,104176.46,1323121.25,3809921.02,952744.94,440830.5,1391956.77,2647706.09,5323452.58,1.177590146E7,979942.26,245053.65,113385.14,358022.45,3028856.37,356815.16,55110.16,74483.82,46328.15,2024515.29,491341.49,381239.32,95196.91,1602219.53,3094539.95,5239753.47,2692900.85,773290.14,533241.69,343165.94,69534.29,18836.7,17345.58,4804.16,255809.62,5999.48,2888.88,1952.22,539.67,238965.21,352343.63,64687.75,41958.66,16656.13,7018.02,261998.55,95721.32,65517.84,30314.79,92471.72,94645.02,81620.42,92494.19,16301.84,2517.82,3402.95,2116.6,16680.92,2576.37,3482.08,2165.82,14385.37,2221.82,3002.89,1867.77]
[null,"4.5","Cost Sharing Reduction",{"$f":"SUM(E69:DC69)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"4.6","Incurred Claims",{"$f":"D66-D67-D68-D69","v":"$291,095,351"},{"$f":"E66-E67-E68-E69","v":"0"},{"$f":"F66-F67-F68-F69","v":"1224122.51"},{"$f":"G66-G67-G68-G69","v":"293997.02"},{"$f":"H66-H67-H68-H69","v":"94928.9"},{"$f":"I66-I67-I68-I69","v":"252862.66"},{"$f":"J66-J67-J68-J69","v":"1070832.09"},{"$f":"K66-K67-K68-K69","v":"7638572.52"},{"$f":"L66-L67-L68-L69","v":"12731463.29"},{"$f":"M66-M67-M68-M69","v":"12766546.21"},{"$f":"N66-N67-N68-N69","v":"1501206.55"},{"$f":"O66-O67-O68-O69","v":"730012.51"},{"$f":"P66-P67-P68-P69","v":"3984971.48"},{"$f":"Q66-Q67-Q68-Q69","v":"1145555.27"},{"$f":"R66-R67-R68-R69","v":"1361148.56"},{"$f":"S66-S67-S68-S69","v":"213375.79"},{"$f":"T66-T67-T68-T69","v":"310808.33"},{"$f":"U66-U67-U68-U69","v":"149660.76"},{"$f":"V66-V67-V68-V69","v":"101136.58"},{"$f":"W66-W67-W68-W69","v":"27958.17"},{"$f":"X66-X67-X68-X69","v":"4311970.4"},{"$f":"Y66-Y67-Y68-Y69","v":"2063821.57"},{"$f":"Z66-Z67-Z68-Z69","v":"1067831.14"},{"$f":"AA66-AA67-AA68-AA69","v":"115009.48"},{"$f":"AB66-AB67-AB68-AB69","v":"3487181.86"},{"$f":"AC66-AC67-AC68-AC69","v":"869889.9"},{"$f":"AD66-AD67-AD68-AD69","v":"240931.08"},{"$f":"AE66-AE67-AE68-AE69","v":"944670.55"},{"$f":"AF66-AF67-AF68-AF69","v":"5368390.03"},{"$f":"AG66-AG67-AG68-AG69","v":"1357964.08"},{"$f":"AH66-AH67-AH68-AH69","v":"1913926.31"},{"$f":"AI66-AI67-AI68-AI69","v":"371213.11"},{"$f":"AJ66-AJ67-AJ68-AJ69","v":"547413.19"},{"$f":"AK66-AK67-AK68-AK69","v":"167871.39"},{"$f":"AL66-AL67-AL68-AL69","v":"252901.84"},{"$f":"AM66-AM67-AM68-AM69","v":"68992.23"},{"$f":"AN66-AN67-AN68-AN69","v":"9053573.43"},{"$f":"AO66-AO67-AO68-AO69","v":"4790537.99"},{"$f":"AP66-AP67-AP68-AP69","v":"3107304.57"},{"$f":"AQ66-AQ67-AQ68-AQ69","v":"1233491.85"},{"$f":"AR66-AR67-AR68-AR69","v":"519728.98"},{"$f":"AS66-AS67-AS68-AS69","v":"6965165.15"},{"$f":"AT66-AT67-AT68-AT69","v":"13838352.21"},{"$f":"AU66-AU67-AU68-AU69","v":"3460549.46"},{"$f":"AV66-AV67-AV68-AV69","v":"1601179.58"},{"$f":"AW66-AW67-AW68-AW69","v":"5055849.72"},{"$f":"AX66-AX67-AX68-AX69","v":"11104595.94"},{"$f":"AY66-AY67-AY68-AY69","v":"25006766"},{"$f":"AZ66-AZ67-AZ68-AZ69","v":"42772296.71"},{"$f":"BA66-BA67-BA68-BA69","v":"3415659.2"},{"$f":"BB66-BB67-BB68-BB69","v":"854152.09"},{"$f":"BC66-BC67-BC68-BC69","v":"395212.07"},{"$f":"BD66-BD67-BD68-BD69","v":"1247913"},{"$f":"BE66-BE67-BE68-BE69","v":"10557296.58"},{"$f":"BF66-BF67-BF68-BF69","v":"1450764.04"},{"$f":"BG66-BG67-BG68-BG69","v":"224070.73"},{"$f":"BH66-BH67-BH68-BH69","v":"302841.54"},{"$f":"BI66-BI67-BI68-BI69","v":"188364.26"},{"$f":"BJ66-BJ67-BJ68-BJ69","v":"8231415.87"},{"$f":"BK66-BK67-BK68-BK69","v":"1184648.53"},{"$f":"BL66-BL67-BL68-BL69","v":"919186.77"},{"$f":"BM66-BM67-BM68-BM69","v":"229524.44"},{"$f":"BN66-BN67-BN68-BN69","v":"3863030.2"},{"$f":"BO66-BO67-BO68-BO69","v":"7461088.21"},{"$f":"BP66-BP67-BP68-BP69","v":"25499222.71"},{"$f":"BQ66-BQ67-BQ68-BQ69","v":"13104982.68"},{"$f":"BR66-BR67-BR68-BR69","v":"3763210.94"},{"$f":"BS66-BS67-BS68-BS69","v":"2595016.87"},{"$f":"BT66-BT67-BT68-BT69","v":"1670014.58"},{"$f":"BU66-BU67-BU68-BU69","v":"180121.21"},{"$f":"BV66-BV67-BV68-BV69","v":"48794.47"},{"$f":"BW66-BW67-BW68-BW69","v":"44931.87"},{"$f":"BX66-BX67-BX68-BX69","v":"12444.66"},{"$f":"BY66-BY67-BY68-BY69","v":"662647.67"},{"$f":"BZ66-BZ67-BZ68-BZ69","v":"15796.47"},{"$f":"CA66-CA67-CA68-CA69","v":"7606.33"},{"$f":"CB66-CB67-CB68-CB69","v":"5140.15"},{"$f":"CC66-CC67-CC68-CC69","v":"1420.94"},{"$f":"CD66-CD67-CD68-CD69","v":"629188.49"},{"$f":"CE66-CE67-CE68-CE69","v":"1170761.71"},{"$f":"CF66-CF67-CF68-CF69","v":"226993.27"},{"$f":"CG66-CG67-CG68-CG69","v":"147235.49"},{"$f":"CH66-CH67-CH68-CH69","v":"58447.37"},{"$f":"CI66-CI67-CI68-CI69","v":"24626.67"},{"$f":"CJ66-CJ67-CJ68-CJ69","v":"870564.54"},{"$f":"CK66-CK67-CK68-CK69","v":"318061.24"},{"$f":"CL66-CL67-CL68-CL69","v":"217701.62"},{"$f":"CM66-CM67-CM68-CM69","v":"100729.49"},{"$f":"CN66-CN67-CN68-CN69","v":"324488.92"},{"$f":"CO66-CO67-CO68-CO69","v":"417787.39"},{"$f":"CP66-CP67-CP68-CP69","v":"432447.67"},{"$f":"CQ66-CQ67-CQ68-CQ69","v":"425554.26"},{"$f":"CR66-CR67-CR68-CR69","v":"75002.75"},{"$f":"CS66-CS67-CS68-CS69","v":"11584.19"},{"$f":"CT66-CT67-CT68-CT69","v":"15656.54"},{"$f":"CU66-CU67-CU68-CU69","v":"9738.2"},{"$f":"CV66-CV67-CV68-CV69","v":"73633.86"},{"$f":"CW66-CW67-CW68-CW69","v":"11372.76"},{"$f":"CX66-CX67-CX68-CX69","v":"15370.79"},{"$f":"CY66-CY67-CY68-CY69","v":"9560.47"},{"$f":"CZ66-CZ67-CZ68-CZ69","v":"76217.69"},{"$f":"DA66-DA67-DA68-DA69","v":"11771.84"},{"$f":"DB66-DB67-DB68-DB69","v":"15910.16"},{"$f":"DC66-DC67-DC68-DC69","v":"9895.95"}]
[null,"4.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E71:DC71)","v":"-$9,573,725"},0.0,-41994.27,-9271.18,-2858.85,-7622.43,-35269.58,-251588.72,-419331.3,-420486.81,-49444.66,-24044.14,-136706.89,-34532.23,-42923.74,-6425.96,-10662.47,-4511.45,-3189.34,-841.98,-147924.78,-62212.94,-33673.99,-3463.59,-119629.91,-27431.93,-7255.8,-28476.65,-184165.91,-40935.19,-60355.55,-11179.34,-18779.34,-5060.4,-7975.24,-2077.75,-298194.06,-164342.34,-93668.25,-38898.09,-15651.99,-229408.96,-474733.14,-109128.22,-48220.62,-152406.24,-365747.79,-823638.21,-1408774.64,-117176.28,-26935.63,-11902.08,-37617.76,-347721.61,-49769.35,-6754.51,-9550.09,-5672.72,-271114.97,-35710.68,-28986.5,-6912.29,-132523.62,-245742.98,-839858.06,-449574.45,-113440.24,-81833.7,-50293.63,-6179.17,-1470.89,-1416.92,-374.78,-21825.37,-541.91,-229.29,-162.09,-42.79,-20723.34,-38560.93,-7787.14,-4438.35,-1843.13,-741.65,-29865.25,-9587.81,-6865.21,-3033.54,-10687.57,-13760.5,-14243.36,-14016.32,-2573.02,-349.2,-493.73,-293.27,-2526.05,-342.83,-484.72,-287.92,-2614.69,-354.86,-501.73,-298.02]
[null,"4.8","Premium",{"$f":"SUM(E72:DC72)","v":"$353,743,850"},0.0,1489483.98,356583.35,114861.87,306477.0,1301512.36,9282710.94,1.547236813E7,1.551492819E7,1824360.85,887057.27,4849368.62,1388757.95,1652044.42,258937.09,378127.13,181508.17,122678.74,33828.77,5246965.99,2501146.66,1295837.19,139158.91,4243683.88,1055371.09,292278.45,1144657.31,6532624.45,1645629.41,2322496.09,449863.61,666407.07,203493.42,307110.51,83479.06,1.100259217E7,5829576.28,3766246.42,1496807.9,629767.94,8465022.77,1.683943927E7,4200147.2,1940248.68,6127713.23,1.349488586E7,3.038989164E7,5.198022161E7,4156223.36,1036703.73,478695.58,1512073.31,1.28300479E7,1765638.36,271752.38,367346.97,227916.55,1.000372835E7,1436029.04,1115611.48,278484.53,4700754.49,9067458.31,3.098860133E7,1.594699976E7,4561054.91,3149670.72,2024300.16,218957.59,59276.25,54888.37,14862.21,805048.22,19081.57,9111.05,6009.64,1563.01,764516.93,1423016.87,275964.25,178792.77,71089.58,30098.71,1059131.1,385388.98,264229.38,121795.86,394083.9,507614.93,525427.28,517051.74,91333.27,13875.82,19449.02,11902.03,89666.33,13622.57,19094.05,11684.8,92812.74,14100.59,19764.07,12094.83]
[null,"4.9","Projected Member Months",{"$f":"SUM(E73:DC73)","v":"417884"},0.0,3108.0,675.0,209.0,574.0,2186.0,12171.0,18063.0,19006.0,2219.0,1065.0,7345.0,1888.0,2270.0,342.0,564.0,243.0,166.0,44.0,7610.0,3256.0,1705.0,176.0,6427.0,1450.0,386.0,1556.0,10641.0,2406.0,3432.0,639.0,1007.0,276.0,421.0,110.0,13414.0,7367.0,4272.0,1716.0,694.0,8466.0,22981.0,5200.0,2309.0,7506.0,14146.0,31055.0,57100.0,5745.0,1300.0,577.0,1876.0,14275.0,1759.0,243.0,332.0,198.0,8022.0,1932.0,1517.0,364.0,7046.0,10940.0,31610.0,20209.0,5188.0,3621.0,2237.0,321.0,78.0,73.0,19.0,950.0,28.0,12.0,8.0,2.0,903.0,1553.0,368.0,214.0,86.0,35.0,1436.0,469.0,325.0,144.0,423.0,401.0,401.0,401.0,88.0,12.0,17.0,10.0,88.0,12.0,17.0,10.0,88.0,12.0,17.0,10.0]
[null,"4.10","Loss Ratio",{"$f":"D70/(D71+D72)","v":"84.58%"},{"$f":"E70/(E71+E72)","v":"0"},{"$f":"F70/(F71+F72)","v":"0.845686502324082"},{"$f":"G70/(G71+G72)","v":"0.846492134151245"},{"$f":"H70/(H71+H72)","v":"0.847556610527109"},{"$f":"I70/(I71+I72)","v":"0.846106050846069"},{"$f":"J70/(J71+J72)","v":"0.845676758765013"},{"$f":"K70/(K71+K72)","v":"0.845805464030139"},{"$f":"L70/(L71+L72)","v":"0.845773742121376"},{"$f":"M70/(M71+M72)","v":"0.84577798466365"},{"$f":"N70/(N71+N72)","v":"0.845790104602066"},{"$f":"O70/(O71+O72)","v":"0.845888068933552"},{"$f":"P70/(P71+P72)","v":"0.845588270134551"},{"$f":"Q70/(Q71+Q72)","v":"0.845911618042522"},{"$f":"R70/(R71+R72)","v":"0.845895883955702"},{"$f":"S70/(S71+S72)","v":"0.845015386054468"},{"$f":"T70/(T71+T72)","v":"0.845818289029481"},{"$f":"U70/(U71+U72)","v":"0.845556686022204"},{"$f":"V70/(V71+V72)","v":"0.846406292106245"},{"$f":"W70/(W71+W72)","v":"0.847556552183465"},{"$f":"X70/(X71+X72)","v":"0.845643371452572"},{"$f":"Y70/(Y71+Y72)","v":"0.846198300952598"},{"$f":"Z70/(Z71+Z72)","v":"0.846032541592086"},{"$f":"AA70/(AA71+AA72)","v":"0.847556717505069"},{"$f":"AB70/(AB71+AB72)","v":"0.845571344450665"},{"$f":"AC70/(AC71+AC72)","v":"0.846246484081801"},{"$f":"AD70/(AD71+AD72)","v":"0.845305031021219"},{"$f":"AE70/(AE71+AE72)","v":"0.846341980159377"},{"$f":"AF70/(AF71+AF72)","v":"0.84562102692727"},{"$f":"AG70/(AG71+AG72)","v":"0.846244763067695"},{"$f":"AH70/(AH71+AH72)","v":"0.84606870181461"},{"$f":"AI70/(AI71+AI72)","v":"0.8461965367484"},{"$f":"AJ70/(AJ71+AJ72)","v":"0.845259034847072"},{"$f":"AK70/(AK71+AK72)","v":"0.845985159123214"},{"$f":"AL70/(AL71+AL72)","v":"0.845443066609965"},{"$f":"AM70/(AM71+AM72)","v":"0.847556753079281"},{"$f":"AN70/(AN71+AN72)","v":"0.845780709663834"},{"$f":"AO70/(AO71+AO72)","v":"0.845602854310373"},{"$f":"AP70/(AP71+AP72)","v":"0.846082622660691"},{"$f":"AQ70/(AQ71+AQ72)","v":"0.846068694743195"},{"$f":"AR70/(AR71+AR72)","v":"0.846304317612985"},{"$f":"AS70/(AS71+AS72)","v":"0.84573722259082"},{"$f":"AT70/(AT71+AT72)","v":"0.845621797303854"},{"$f":"AU70/(AU71+AU72)","v":"0.845889368129991"},{"$f":"AV70/(AV71+AV72)","v":"0.846276867585146"},{"$f":"AW70/(AW71+AW72)","v":"0.846123844090561"},{"$f":"AX70/(AX71+AX72)","v":"0.845797788155944"},{"$f":"AY70/(AY71+AY72)","v":"0.845787446799951"},{"$f":"AZ70/(AZ71+AZ72)","v":"0.845779570740252"},{"$f":"BA70/(BA71+BA72)","v":"0.845659664853424"},{"$f":"BB70/(BB71+BB72)","v":"0.845889358160552"},{"$f":"BC70/(BC71+BC72)","v":"0.846652898979956"},{"$f":"BD70/(BD71+BD72)","v":"0.846355117317711"},{"$f":"BE70/(BE71+BE72)","v":"0.845779571429549"},{"$f":"BF70/(BF71+BF72)","v":"0.845498130419641"},{"$f":"BG70/(BG71+BG72)","v":"0.84555672088987"},{"$f":"BH70/(BH71+BH72)","v":"0.846406318579413"},{"$f":"BI70/(BI71+BI72)","v":"0.847556757818654"},{"$f":"BJ70/(BJ71+BJ72)","v":"0.84575597001676"},{"$f":"BK70/(BK71+BK72)","v":"0.845985144406733"},{"$f":"BL70/(BL71+BL72)","v":"0.845909846467914"},{"$f":"BM70/(BM71+BM72)","v":"0.845169005491872"},{"$f":"BN70/(BN71+BN72)","v":"0.845629371617114"},{"$f":"BO70/(BO71+BO72)","v":"0.845763882748187"},{"$f":"BP70/(BP71+BP72)","v":"0.845780617839995"},{"$f":"BQ70/(BQ71+BQ72)","v":"0.845623219202984"},{"$f":"BR70/(BR71+BR72)","v":"0.846118924236753"},{"$f":"BS70/(BS71+BS72)","v":"0.845878334827578"},{"$f":"BT70/(BT71+BT72)","v":"0.846002561095885"},{"$f":"BU70/(BU71+BU72)","v":"0.846520102931491"},{"$f":"BV70/(BV71+BV72)","v":"0.844116704748487"},{"$f":"BW70/(BW71+BW72)","v":"0.840296457268318"},{"$f":"BX70/(BX71+BX72)","v":"0.858997075395705"},{"$f":"BY70/(BY71+BY72)","v":"0.846052525152963"},{"$f":"BZ70/(BZ71+BZ72)","v":"0.852036660866488"},{"$f":"CA70/(CA71+CA72)","v":"0.856398956963485"},{"$f":"CB70/(CB71+CB72)","v":"0.879026258860548"},{"$f":"CC70/(CC71+CC72)","v":"0.934693662759338"},{"$f":"CD70/(CD71+CD72)","v":"0.845918139735514"},{"$f":"CE70/(CE71+CE72)","v":"0.845647503957403"},{"$f":"CF70/(CF71+CF72)","v":"0.846430442926318"},{"$f":"CG70/(CG71+CG72)","v":"0.844460897521267"},{"$f":"CH70/(CH71+CH72)","v":"0.844048611878298"},{"$f":"CI70/(CI71+CI72)","v":"0.838867039138115"},{"$f":"CJ70/(CJ71+CJ72)","v":"0.845811157535247"},{"$f":"CK70/(CK71+CK72)","v":"0.846355108473984"},{"$f":"CL70/(CL71+CL72)","v":"0.845889387011409"},{"$f":"CM70/(CM71+CM72)","v":"0.848160342438578"},{"$f":"CN70/(CN71+CN72)","v":"0.846353745743993"},{"$f":"CO70/(CO71+CO72)","v":"0.845972749500293"},{"$f":"CP70/(CP71+CP72)","v":"0.845972756733037"},{"$f":"CQ70/(CQ71+CQ72)","v":"0.845972754761484"},{"$f":"CR70/(CR71+CR72)","v":"0.845003816460634"},{"$f":"CS70/(CS71+CS72)","v":"0.856399455296297"},{"$f":"CT70/(CT71+CT72)","v":"0.825972063735242"},{"$f":"CU70/(CU71+CU72)","v":"0.838866511151923"},{"$f":"CV70/(CV71+CV72)","v":"0.845003711257297"},{"$f":"CW70/(CW71+CW72)","v":"0.856399296974188"},{"$f":"CX70/(CX71+CX72)","v":"0.82597224080609"},{"$f":"CY70/(CY71+CY72)","v":"0.838867304034087"},{"$f":"CZ70/(CZ71+CZ72)","v":"0.845003744537715"},{"$f":"DA70/(DA71+DA72)","v":"0.856399769237429"},{"$f":"DB70/(DB71+DB72)","v":"0.825972337732591"},{"$f":"DC70/(DC71+DC72)","v":"0.838866608854428"}]
[null,null,"Per Member Per Month"]
[null,"4.11","Allowed Claims",{"$f":"D66/D73","v":"$907.11"},{"$f":"E66/E73","v":"0"},{"$f":"F66/F73","v":"584.7979"},{"$f":"G66/G73","v":"646.6973"},{"$f":"H66/H73","v":"674.3946"},{"$f":"I66/I73","v":"654.0858"},{"$f":"J66/J73","v":"727.3327"},{"$f":"K66/K73","v":"946.8456"},{"$f":"L66/L73","v":"973.8137"},{"$f":"M66/M73","v":"963.8691"},{"$f":"N66/N73","v":"961.7844"},{"$f":"O66/O73","v":"965.4014"},{"$f":"P66/P73","v":"773.299"},{"$f":"Q66/Q73","v":"864.8248"},{"$f":"R66/R73","v":"854.6607"},{"$f":"S66/S73","v":"889.2689"},{"$f":"T66/T73","v":"776.1413"},{"$f":"U66/U73","v":"867.419"},{"$f":"V66/V73","v":"858.0793"},{"$f":"W66/W73","v":"894.9182"},{"$f":"X66/X73","v":"782.85"},{"$f":"Y66/Y73","v":"875.74"},{"$f":"Z66/Z73","v":"865.2979"},{"$f":"AA66/AA73","v":"902.835"},{"$f":"AB66/AB73","v":"773.3807"},{"$f":"AC66/AC73","v":"855.1126"},{"$f":"AD66/AD73","v":"889.6774"},{"$f":"AE66/AE73","v":"865.362"},{"$f":"AF66/AF73","v":"761.123"},{"$f":"AG66/AG73","v":"851.5024"},{"$f":"AH66/AH73","v":"841.3393"},{"$f":"AI66/AI73","v":"876.4268"},{"$f":"AJ66/AJ73","v":"772.8236"},{"$f":"AK66/AK73","v":"864.6934"},{"$f":"AL66/AL73","v":"854.013"},{"$f":"AM66/AM73","v":"891.6657"},{"$f":"AN66/AN73","v":"962.0016"},{"$f":"AO66/AO73","v":"780.6124"},{"$f":"AP66/AP73","v":"873.1612"},{"$f":"AQ66/AQ73","v":"862.9007"},{"$f":"AR66/AR73","v":"898.9992"},{"$f":"AS66/AS73","v":"979.0086"},{"$f":"AT66/AT73","v":"767.9506"},{"$f":"AU66/AU73","v":"848.7105"},{"$f":"AV66/AV73","v":"884.3699"},{"$f":"AW66/AW73","v":"859.0203"},{"$f":"AX66/AX73","v":"972.169"},{"$f":"AY66/AY73","v":"976.6614"},{"$f":"AZ66/AZ73","v":"955.31"},{"$f":"BA66/BA73","v":"765.1177"},{"$f":"BB66/BB73","v":"845.5429"},{"$f":"BC66/BC73","v":"881.451"},{"$f":"BD66/BD73","v":"856.0424"},{"$f":"BE66/BE73","v":"951.7445"},{"$f":"BF66/BF73","v":"1027.6175"},{"$f":"BG66/BG73","v":"1148.8926"},{"$f":"BH66/BH73","v":"1136.5222"},{"$f":"BI66/BI73","v":"1185.3152"},{"$f":"BJ66/BJ73","v":"1278.4756"},{"$f":"BK66/BK73","v":"867.4897"},{"$f":"BL66/BL73","v":"857.2354"},{"$f":"BM66/BM73","v":"892.0916"},{"$f":"BN66/BN73","v":"775.6528"},{"$f":"BO66/BO73","v":"964.8655"},{"$f":"BP66/BP73","v":"972.4447"},{"$f":"BQ66/BQ73","v":"781.7251"},{"$f":"BR66/BR73","v":"874.422"},{"$f":"BS66/BS73","v":"863.9212"},{"$f":"BT66/BT73","v":"899.9466"},{"$f":"BU66/BU73","v":"777.743"},{"$f":"BV66/BV73","v":"867.0663"},{"$f":"BW66/BW73","v":"853.1158"},{"$f":"BX66/BX73","v":"907.8326"},{"$f":"BY66/BY73","v":"966.7971"},{"$f":"BZ66/BZ73","v":"778.4268"},{"$f":"CA66/CA73","v":"874.6008"},{"$f":"CB66/CB73","v":"886.5462"},{"$f":"CC66/CC73","v":"980.305"},{"$f":"CD66/CD73","v":"961.4105"},{"$f":"CE66/CE73","v":"980.7504"},{"$f":"CF66/CF73","v":"792.6115"},{"$f":"CG66/CG73","v":"884.0848"},{"$f":"CH66/CH73","v":"873.2965"},{"$f":"CI66/CI73","v":"904.134"},{"$f":"CJ66/CJ73","v":"788.693"},{"$f":"CK66/CK73","v":"882.2656"},{"$f":"CL66/CL73","v":"871.4445"},{"$f":"CM66/CM73","v":"910.0297"},{"$f":"CN66/CN73","v":"985.7226"},{"$f":"CO66/CO73","v":"1277.8863"},{"$f":"CP66/CP73","v":"1281.9653"},{"$f":"CQ66/CQ73","v":"1291.8914"},{"$f":"CR66/CR73","v":"1037.5522"},{"$f":"CS66/CS73","v":"1175.1675"},{"$f":"CT66/CT73","v":"1121.1465"},{"$f":"CU66/CU73","v":"1185.48"},{"$f":"CV66/CV73","v":"1026.3043"},{"$f":"CW66/CW73","v":"1162.4275"},{"$f":"CX66/CX73","v":"1108.9924"},{"$f":"CY66/CY73","v":"1172.629"},{"$f":"CZ66/CZ73","v":"1029.5802"},{"$f":"DA66/DA73","v":"1166.1383"},{"$f":"DB66/DB73","v":"1112.5324"},{"$f":"DC66/DC73","v":"1176.372"}]
[null,"4.12","Reinsurance",{"$f":"D67/D73","v":"$0.00"},{"$f":"E67/E73","v":"0"},{"$f":"F67/F73","v":"0"},{"$f":"G67/G73","v":"0"},{"$f":"H67/H73","v":"0"},{"$f":"I67/I73","v":"0"},{"$f":"J67/J73","v":"0"},{"$f":"K67/K73","v":"0"},{"$f":"L67/L73","v":"0"},{"$f":"M67/M73","v":"0"},{"$f":"N67/N73","v":"0"},{"$f":"O67/O73","v":"0"},{"$f":"P67/P73","v":"0"},{"$f":"Q67/Q73","v":"0"},{"$f":"R67/R73","v":"0"},{"$f":"S67/S73","v":"0"},{"$f":"T67/T73","v":"0"},{"$f":"U67/U73","v":"0"},{"$f":"V67/V73","v":"0"},{"$f":"W67/W73","v":"0"},{"$f":"X67/X73","v":"0"},{"$f":"Y67/Y73","v":"0"},{"$f":"Z67/Z73","v":"0"},{"$f":"AA67/AA73","v":"0"},{"$f":"AB67/AB73","v":"0"},{"$f":"AC67/AC73","v":"0"},{"$f":"AD67/AD73","v":"0"},{"$f":"AE67/AE73","v":"0"},{"$f":"AF67/AF73","v":"0"},{"$f":"AG67/AG73","v":"0"},{"$f":"AH67/AH73","v":"0"},{"$f":"AI67/AI73","v":"0"},{"$f":"AJ67/AJ73","v":"0"},{"$f":"AK67/AK73","v":"0"},{"$f":"AL67/AL73","v":"0"},{"$f":"AM67/AM73","v":"0"},{"$f":"AN67/AN73","v":"0"},{"$f":"AO67/AO73","v":"0"},{"$f":"AP67/AP73","v":"0"},{"$f":"AQ67/AQ73","v":"0"},{"$f":"AR67/AR73","v":"0"},{"$f":"AS67/AS73","v":"0"},{"$f":"AT67/AT73","v":"0"},{"$f":"AU67/AU73","v":"0"},{"$f":"AV67/AV73","v":"0"},{"$f":"AW67/AW73","v":"0"},{"$f":"AX67/AX73","v":"0"},{"$f":"AY67/AY73","v":"0"},{"$f":"AZ67/AZ73","v":"0"},{"$f":"BA67/BA73","v":"0"},{"$f":"BB67/BB73","v":"0"},{"$f":"BC67/BC73","v":"0"},{"$f":"BD67/BD73","v":"0"},{"$f":"BE67/BE73","v":"0"},{"$f":"BF67/BF73","v":"0"},{"$f":"BG67/BG73","v":"0"},{"$f":"BH67/BH73","v":"0"},{"$f":"BI67/BI73","v":"0"},{"$f":"BJ67/BJ73","v":"0"},{"$f":"BK67/BK73","v":"0"},{"$f":"BL67/BL73","v":"0"},{"$f":"BM67/BM73","v":"0"},{"$f":"BN67/BN73","v":"0"},{"$f":"BO67/BO73","v":"0"},{"$f":"BP67/BP73","v":"0"},{"$f":"BQ67/BQ73","v":"0"},{"$f":"BR67/BR73","v":"0"},{"$f":"BS67/BS73","v":"0"},{"$f":"BT67/BT73","v":"0"},{"$f":"BU67/BU73","v":"0"},{"$f":"BV67/BV73","v":"0"},{"$f":"BW67/BW73","v":"0"},{"$f":"BX67/BX73","v":"0"},{"$f":"BY67/BY73","v":"0"},{"$f":"BZ67/BZ73","v":"0"},{"$f":"CA67/CA73","v":"0"},{"$f":"CB67/CB73","v":"0"},{"$f":"CC67/CC73","v":"0"},{"$f":"CD67/CD73","v":"0"},{"$f":"CE67/CE73","v":"0"},{"$f":"CF67/CF73","v":"0"},{"$f":"CG67/CG73","v":"0"},{"$f":"CH67/CH73","v":"0"},{"$f":"CI67/CI73","v":"0"},{"$f":"CJ67/CJ73","v":"0"},{"$f":"CK67/CK73","v":"0"},{"$f":"CL67/CL73","v":"0"},{"$f":"CM67/CM73","v":"0"},{"$f":"CN67/CN73","v":"0"},{"$f":"CO67/CO73","v":"0"},{"$f":"CP67/CP73","v":"0"},{"$f":"CQ67/CQ73","v":"0"},{"$f":"CR67/CR73","v":"0"},{"$f":"CS67/CS73","v":"0"},{"$f":"CT67/CT73","v":"0"},{"$f":"CU67/CU73","v":"0"},{"$f":"CV67/CV73","v":"0"},{"$f":"CW67/CW73","v":"0"},{"$f":"CX67/CX73","v":"0"},{"$f":"CY67/CY73","v":"0"},{"$f":"CZ67/CZ73","v":"0"},{"$f":"DA67/DA73","v":"0"},{"$f":"DB67/DB73","v":"0"},{"$f":"DC67/DC73","v":"0"}]
[null,"4.13","Member Cost Sharing",{"$f":"D68/D73","v":"$210.52"},{"$f":"E68/E73","v":"0"},{"$f":"F68/F73","v":"190.9361"},{"$f":"G68/G73","v":"211.1462"},{"$f":"H68/H73","v":"220.1894"},{"$f":"I68/I73","v":"213.5585"},{"$f":"J68/J73","v":"237.4736"},{"$f":"K68/K73","v":"319.2412"},{"$f":"L68/L73","v":"268.9771"},{"$f":"M68/M73","v":"292.1577"},{"$f":"N68/N73","v":"285.2605"},{"$f":"O68/O73","v":"279.9437"},{"$f":"P68/P73","v":"230.757"},{"$f":"Q68/Q73","v":"258.0688"},{"$f":"R68/R73","v":"255.0358"},{"$f":"S68/S73","v":"265.3631"},{"$f":"T68/T73","v":"225.0627"},{"$f":"U68/U73","v":"251.5311"},{"$f":"V68/V73","v":"248.8228"},{"$f":"W68/W73","v":"259.5052"},{"$f":"X68/X73","v":"216.231"},{"$f":"Y68/Y73","v":"241.8882"},{"$f":"Z68/Z73","v":"239.0039"},{"$f":"AA68/AA73","v":"249.372"},{"$f":"AB68/AB73","v":"230.7976"},{"$f":"AC68/AC73","v":"255.1886"},{"$f":"AD68/AD73","v":"265.5036"},{"$f":"AE68/AE73","v":"258.2473"},{"$f":"AF68/AF73","v":"256.6225"},{"$f":"AG68/AG73","v":"287.0951"},{"$f":"AH68/AH73","v":"283.6684"},{"$f":"AI68/AI73","v":"295.4987"},{"$f":"AJ68/AJ73","v":"229.2156"},{"$f":"AK68/AK73","v":"256.4638"},{"$f":"AL68/AL73","v":"253.296"},{"$f":"AM68/AM73","v":"264.4636"},{"$f":"AN68/AN73","v":"287.0669"},{"$f":"AO68/AO73","v":"130.3426"},{"$f":"AP68/AP73","v":"145.7959"},{"$f":"AQ68/AQ73","v":"144.0826"},{"$f":"AR68/AR73","v":"150.1102"},{"$f":"AS68/AS73","v":"156.2865"},{"$f":"AT68/AT73","v":"165.7857"},{"$f":"AU68/AU73","v":"183.2202"},{"$f":"AV68/AV73","v":"190.9184"},{"$f":"AW68/AW73","v":"185.4459"},{"$f":"AX68/AX73","v":"187.1699"},{"$f":"AY68/AY73","v":"171.4201"},{"$f":"AZ68/AZ73","v":"206.233"},{"$f":"BA68/BA73","v":"170.5731"},{"$f":"BB68/BB73","v":"188.5028"},{"$f":"BC68/BC73","v":"196.508"},{"$f":"BD68/BD73","v":"190.8435"},{"$f":"BE68/BE73","v":"212.1791"},{"$f":"BF68/BF73","v":"202.8511"},{"$f":"BG68/BG73","v":"226.7908"},{"$f":"BH68/BH73","v":"224.3489"},{"$f":"BI68/BI73","v":"233.9806"},{"$f":"BJ68/BJ73","v":"252.3704"},{"$f":"BK68/BK73","v":"254.3175"},{"$f":"BL68/BL73","v":"251.3114"},{"$f":"BM68/BM73","v":"261.53"},{"$f":"BN68/BN73","v":"227.3942"},{"$f":"BO68/BO73","v":"282.8647"},{"$f":"BP68/BP73","v":"165.7625"},{"$f":"BQ68/BQ73","v":"133.2526"},{"$f":"BR68/BR73","v":"149.0536"},{"$f":"BS68/BS73","v":"147.2637"},{"$f":"BT68/BT73","v":"153.4045"},{"$f":"BU68/BU73","v":"216.6177"},{"$f":"BV68/BV73","v":"241.4962"},{"$f":"BW68/BW73","v":"237.6107"},{"$f":"BX68/BX73","v":"252.8505"},{"$f":"BY68/BY73","v":"269.2733"},{"$f":"BZ68/BZ73","v":"214.2671"},{"$f":"CA68/CA73","v":"240.74"},{"$f":"CB68/CB73","v":"244.0275"},{"$f":"CC68/CC73","v":"269.835"},{"$f":"CD68/CD73","v":"264.6348"},{"$f":"CE68/CE73","v":"226.8793"},{"$f":"CF68/CF73","v":"175.7819"},{"$f":"CG68/CG73","v":"196.0685"},{"$f":"CH68/CH73","v":"193.6759"},{"$f":"CI68/CI73","v":"200.5149"},{"$f":"CJ68/CJ73","v":"182.4502"},{"$f":"CK68/CK73","v":"204.0966"},{"$f":"CL68/CL73","v":"201.5934"},{"$f":"CM68/CM73","v":"210.5194"},{"$f":"CN68/CN73","v":"218.6093"},{"$f":"CO68/CO73","v":"236.0225"},{"$f":"CP68/CP73","v":"203.5422"},{"$f":"CQ68/CQ73","v":"230.6588"},{"$f":"CR68/CR73","v":"185.2482"},{"$f":"CS68/CS73","v":"209.8183"},{"$f":"CT68/CT73","v":"200.1735"},{"$f":"CU68/CU73","v":"211.66"},{"$f":"CV68/CV73","v":"189.5559"},{"$f":"CW68/CW73","v":"214.6975"},{"$f":"CX68/CX73","v":"204.8282"},{"$f":"CY68/CY73","v":"216.582"},{"$f":"CZ68/CZ73","v":"163.4701"},{"$f":"DA68/DA73","v":"185.1517"},{"$f":"DB68/DB73","v":"176.6406"},{"$f":"DC68/DC73","v":"186.777"}]
[null,"4.14","Cost Sharing Reduction",{"$f":"D69/D73","v":"$0.00"},{"$f":"E69/E73","v":"0"},{"$f":"F69/F73","v":"0"},{"$f":"G69/G73","v":"0"},{"$f":"H69/H73","v":"0"},{"$f":"I69/I73","v":"0"},{"$f":"J69/J73","v":"0"},{"$f":"K69/K73","v":"0"},{"$f":"L69/L73","v":"0"},{"$f":"M69/M73","v":"0"},{"$f":"N69/N73","v":"0"},{"$f":"O69/O73","v":"0"},{"$f":"P69/P73","v":"0"},{"$f":"Q69/Q73","v":"0"},{"$f":"R69/R73","v":"0"},{"$f":"S69/S73","v":"0"},{"$f":"T69/T73","v":"0"},{"$f":"U69/U73","v":"0"},{"$f":"V69/V73","v":"0"},{"$f":"W69/W73","v":"0"},{"$f":"X69/X73","v":"0"},{"$f":"Y69/Y73","v":"0"},{"$f":"Z69/Z73","v":"0"},{"$f":"AA69/AA73","v":"0"},{"$f":"AB69/AB73","v":"0"},{"$f":"AC69/AC73","v":"0"},{"$f":"AD69/AD73","v":"0"},{"$f":"AE69/AE73","v":"0"},{"$f":"AF69/AF73","v":"0"},{"$f":"AG69/AG73","v":"0"},{"$f":"AH69/AH73","v":"0"},{"$f":"AI69/AI73","v":"0"},{"$f":"AJ69/AJ73","v":"0"},{"$f":"AK69/AK73","v":"0"},{"$f":"AL69/AL73","v":"0"},{"$f":"AM69/AM73","v":"0"},{"$f":"AN69/AN73","v":"0"},{"$f":"AO69/AO73","v":"0"},{"$f":"AP69/AP73","v":"0"},{"$f":"AQ69/AQ73","v":"0"},{"$f":"AR69/AR73","v":"0"},{"$f":"AS69/AS73","v":"0"},{"$f":"AT69/AT73","v":"0"},{"$f":"AU69/AU73","v":"0"},{"$f":"AV69/AV73","v":"0"},{"$f":"AW69/AW73","v":"0"},{"$f":"AX69/AX73","v":"0"},{"$f":"AY69/AY73","v":"0"},{"$f":"AZ69/AZ73","v":"0"},{"$f":"BA69/BA73","v":"0"},{"$f":"BB69/BB73","v":"0"},{"$f":"BC69/BC73","v":"0"},{"$f":"BD69/BD73","v":"0"},{"$f":"BE69/BE73","v":"0"},{"$f":"BF69/BF73","v":"0"},{"$f":"BG69/BG73","v":"0"},{"$f":"BH69/BH73","v":"0"},{"$f":"BI69/BI73","v":"0"},{"$f":"BJ69/BJ73","v":"0"},{"$f":"BK69/BK73","v":"0"},{"$f":"BL69/BL73","v":"0"},{"$f":"BM69/BM73","v":"0"},{"$f":"BN69/BN73","v":"0"},{"$f":"BO69/BO73","v":"0"},{"$f":"BP69/BP73","v":"0"},{"$f":"BQ69/BQ73","v":"0"},{"$f":"BR69/BR73","v":"0"},{"$f":"BS69/BS73","v":"0"},{"$f":"BT69/BT73","v":"0"},{"$f":"BU69/BU73","v":"0"},{"$f":"BV69/BV73","v":"0"},{"$f":"BW69/BW73","v":"0"},{"$f":"BX69/BX73","v":"0"},{"$f":"BY69/BY73","v":"0"},{"$f":"BZ69/BZ73","v":"0"},{"$f":"CA69/CA73","v":"0"},{"$f":"CB69/CB73","v":"0"},{"$f":"CC69/CC73","v":"0"},{"$f":"CD69/CD73","v":"0"},{"$f":"CE69/CE73","v":"0"},{"$f":"CF69/CF73","v":"0"},{"$f":"CG69/CG73","v":"0"},{"$f":"CH69/CH73","v":"0"},{"$f":"CI69/CI73","v":"0"},{"$f":"CJ69/CJ73","v":"0"},{"$f":"CK69/CK73","v":"0"},{"$f":"CL69/CL73","v":"0"},{"$f":"CM69/CM73","v":"0"},{"$f":"CN69/CN73","v":"0"},{"$f":"CO69/CO73","v":"0"},{"$f":"CP69/CP73","v":"0"},{"$f":"CQ69/CQ73","v":"0"},{"$f":"CR69/CR73","v":"0"},{"$f":"CS69/CS73","v":"0"},{"$f":"CT69/CT73","v":"0"},{"$f":"CU69/CU73","v":"0"},{"$f":"CV69/CV73","v":"0"},{"$f":"CW69/CW73","v":"0"},{"$f":"CX69/CX73","v":"0"},{"$f":"CY69/CY73","v":"0"},{"$f":"CZ69/CZ73","v":"0"},{"$f":"DA69/DA73","v":"0"},{"$f":"DB69/DB73","v":"0"},{"$f":"DC69/DC73","v":"0"}]
[null,"4.15","Incurred Claims",{"$f":"D70/D73","v":"$696.59"},{"$f":"E70/E73","v":"0"},{"$f":"F70/F73","v":"393.8618"},{"$f":"G70/G73","v":"435.5511"},{"$f":"H70/H73","v":"454.2053"},{"$f":"I70/I73","v":"440.5273"},{"$f":"J70/J73","v":"489.8591"},{"$f":"K70/K73","v":"627.6043"},{"$f":"L70/L73","v":"704.8366"},{"$f":"M70/M73","v":"671.7114"},{"$f":"N70/N73","v":"676.5239"},{"$f":"O70/O73","v":"685.4578"},{"$f":"P70/P73","v":"542.5421"},{"$f":"Q70/Q73","v":"606.756"},{"$f":"R70/R73","v":"599.6249"},{"$f":"S70/S73","v":"623.9058"},{"$f":"T70/T73","v":"551.0786"},{"$f":"U70/U73","v":"615.8879"},{"$f":"V70/V73","v":"609.2565"},{"$f":"W70/W73","v":"635.413"},{"$f":"X70/X73","v":"566.619"},{"$f":"Y70/Y73","v":"633.8518"},{"$f":"Z70/Z73","v":"626.2939"},{"$f":"AA70/AA73","v":"653.463"},{"$f":"AB70/AB73","v":"542.5831"},{"$f":"AC70/AC73","v":"599.9241"},{"$f":"AD70/AD73","v":"624.1738"},{"$f":"AE70/AE73","v":"607.1147"},{"$f":"AF70/AF73","v":"504.5005"},{"$f":"AG70/AG73","v":"564.4073"},{"$f":"AH70/AH73","v":"557.6708"},{"$f":"AI70/AI73","v":"580.9282"},{"$f":"AJ70/AJ73","v":"543.6079"},{"$f":"AK70/AK73","v":"608.2297"},{"$f":"AL70/AL73","v":"600.717"},{"$f":"AM70/AM73","v":"627.2021"},{"$f":"AN70/AN73","v":"674.9347"},{"$f":"AO70/AO73","v":"650.2699"},{"$f":"AP70/AP73","v":"727.3653"},{"$f":"AQ70/AQ73","v":"718.8181"},{"$f":"AR70/AR73","v":"748.889"},{"$f":"AS70/AS73","v":"822.7221"},{"$f":"AT70/AT73","v":"602.1649"},{"$f":"AU70/AU73","v":"665.4903"},{"$f":"AV70/AV73","v":"693.4515"},{"$f":"AW70/AW73","v":"673.5744"},{"$f":"AX70/AX73","v":"784.999"},{"$f":"AY70/AY73","v":"805.2412"},{"$f":"AZ70/AZ73","v":"749.077"},{"$f":"BA70/BA73","v":"594.5447"},{"$f":"BB70/BB73","v":"657.0401"},{"$f":"BC70/BC73","v":"684.9429"},{"$f":"BD70/BD73","v":"665.1988"},{"$f":"BE70/BE73","v":"739.5654"},{"$f":"BF70/BF73","v":"824.7664"},{"$f":"BG70/BG73","v":"922.1018"},{"$f":"BH70/BH73","v":"912.1733"},{"$f":"BI70/BI73","v":"951.3346"},{"$f":"BJ70/BJ73","v":"1026.1052"},{"$f":"BK70/BK73","v":"613.1721"},{"$f":"BL70/BL73","v":"605.924"},{"$f":"BM70/BM73","v":"630.5616"},{"$f":"BN70/BN73","v":"548.2586"},{"$f":"BO70/BO73","v":"682.0008"},{"$f":"BP70/BP73","v":"806.6821"},{"$f":"BQ70/BQ73","v":"648.4726"},{"$f":"BR70/BR73","v":"725.3683"},{"$f":"BS70/BS73","v":"716.6575"},{"$f":"BT70/BT73","v":"746.5421"},{"$f":"BU70/BU73","v":"561.1253"},{"$f":"BV70/BV73","v":"625.5701"},{"$f":"BW70/BW73","v":"615.5051"},{"$f":"BX70/BX73","v":"654.9821"},{"$f":"BY70/BY73","v":"697.5239"},{"$f":"BZ70/BZ73","v":"564.1596"},{"$f":"CA70/CA73","v":"633.8608"},{"$f":"CB70/CB73","v":"642.5187"},{"$f":"CC70/CC73","v":"710.47"},{"$f":"CD70/CD73","v":"696.7757"},{"$f":"CE70/CE73","v":"753.871"},{"$f":"CF70/CF73","v":"616.8295"},{"$f":"CG70/CG73","v":"688.0163"},{"$f":"CH70/CH73","v":"679.6206"},{"$f":"CI70/CI73","v":"703.6191"},{"$f":"CJ70/CJ73","v":"606.2427"},{"$f":"CK70/CK73","v":"678.169"},{"$f":"CL70/CL73","v":"669.8511"},{"$f":"CM70/CM73","v":"699.5103"},{"$f":"CN70/CN73","v":"767.1133"},{"$f":"CO70/CO73","v":"1041.8638"},{"$f":"CP70/CP73","v":"1078.4231"},{"$f":"CQ70/CQ73","v":"1061.2326"},{"$f":"CR70/CR73","v":"852.304"},{"$f":"CS70/CS73","v":"965.3492"},{"$f":"CT70/CT73","v":"920.9729"},{"$f":"CU70/CU73","v":"973.82"},{"$f":"CV70/CV73","v":"836.7484"},{"$f":"CW70/CW73","v":"947.73"},{"$f":"CX70/CX73","v":"904.1641"},{"$f":"CY70/CY73","v":"956.047"},{"$f":"CZ70/CZ73","v":"866.1101"},{"$f":"DA70/DA73","v":"980.9867"},{"$f":"DB70/DB73","v":"935.8918"},{"$f":"DC70/DC73","v":"989.595"}]
[null,"4.16","Risk Adjustment Transfer Amount",{"$f":"D71/D73","v":"-$22.91"},{"$f":"E71/E73","v":"0"},{"$f":"F71/F73","v":"-13.5117"},{"$f":"G71/G73","v":"-13.7351"},{"$f":"H71/H73","v":"-13.6787"},{"$f":"I71/I73","v":"-13.2795"},{"$f":"J71/J73","v":"-16.1343"},{"$f":"K71/K73","v":"-20.6712"},{"$f":"L71/L73","v":"-23.2149"},{"$f":"M71/M73","v":"-22.1239"},{"$f":"N71/N73","v":"-22.2824"},{"$f":"O71/O73","v":"-22.5767"},{"$f":"P71/P73","v":"-18.6122"},{"$f":"Q71/Q73","v":"-18.2904"},{"$f":"R71/R73","v":"-18.9091"},{"$f":"S71/S73","v":"-18.7894"},{"$f":"T71/T73","v":"-18.9051"},{"$f":"U71/U73","v":"-18.5656"},{"$f":"V71/V73","v":"-19.2129"},{"$f":"W71/W73","v":"-19.1359"},{"$f":"X71/X73","v":"-19.4382"},{"$f":"Y71/Y73","v":"-19.1072"},{"$f":"Z71/Z73","v":"-19.7501"},{"$f":"AA71/AA73","v":"-19.6795"},{"$f":"AB71/AB73","v":"-18.6136"},{"$f":"AC71/AC73","v":"-18.9186"},{"$f":"AD71/AD73","v":"-18.7974"},{"$f":"AE71/AE73","v":"-18.3012"},{"$f":"AF71/AF73","v":"-17.3072"},{"$f":"AG71/AG73","v":"-17.0138"},{"$f":"AH71/AH73","v":"-17.5861"},{"$f":"AI71/AI73","v":"-17.4951"},{"$f":"AJ71/AJ73","v":"-18.6488"},{"$f":"AK71/AK73","v":"-18.3348"},{"$f":"AL71/AL73","v":"-18.9436"},{"$f":"AM71/AM73","v":"-18.8886"},{"$f":"AN71/AN73","v":"-22.2301"},{"$f":"AO71/AO73","v":"-22.3079"},{"$f":"AP71/AP73","v":"-21.9261"},{"$f":"AQ71/AQ73","v":"-22.6679"},{"$f":"AR71/AR73","v":"-22.5533"},{"$f":"AS71/AS73","v":"-27.0977"},{"$f":"AT71/AT73","v":"-20.6576"},{"$f":"AU71/AU73","v":"-20.9862"},{"$f":"AV71/AV73","v":"-20.8838"},{"$f":"AW71/AW73","v":"-20.3046"},{"$f":"AX71/AX73","v":"-25.8552"},{"$f":"AY71/AY73","v":"-26.5219"},{"$f":"AZ71/AZ73","v":"-24.6721"},{"$f":"BA71/BA73","v":"-20.3962"},{"$f":"BB71/BB73","v":"-20.7197"},{"$f":"BC71/BC73","v":"-20.6275"},{"$f":"BD71/BD73","v":"-20.0521"},{"$f":"BE71/BE73","v":"-24.3588"},{"$f":"BF71/BF73","v":"-28.2941"},{"$f":"BG71/BG73","v":"-27.7963"},{"$f":"BH71/BH73","v":"-28.7653"},{"$f":"BI71/BI73","v":"-28.6501"},{"$f":"BJ71/BJ73","v":"-33.7964"},{"$f":"BK71/BK73","v":"-18.4838"},{"$f":"BL71/BL73","v":"-19.1078"},{"$f":"BM71/BM73","v":"-18.9898"},{"$f":"BN71/BN73","v":"-18.8083"},{"$f":"BO71/BO73","v":"-22.4628"},{"$f":"BP71/BP73","v":"-26.5694"},{"$f":"BQ71/BQ73","v":"-22.2462"},{"$f":"BR71/BR73","v":"-21.8659"},{"$f":"BS71/BS73","v":"-22.5998"},{"$f":"BT71/BT73","v":"-22.4826"},{"$f":"BU71/BU73","v":"-19.2498"},{"$f":"BV71/BV73","v":"-18.8576"},{"$f":"BW71/BW73","v":"-19.4099"},{"$f":"BX71/BX73","v":"-19.7253"},{"$f":"BY71/BY73","v":"-22.9741"},{"$f":"BZ71/BZ73","v":"-19.3539"},{"$f":"CA71/CA73","v":"-19.1075"},{"$f":"CB71/CB73","v":"-20.2613"},{"$f":"CC71/CC73","v":"-21.395"},{"$f":"CD71/CD73","v":"-22.9494"},{"$f":"CE71/CE73","v":"-24.83"},{"$f":"CF71/CF73","v":"-21.1607"},{"$f":"CG71/CG73","v":"-20.74"},{"$f":"CH71/CH73","v":"-21.4317"},{"$f":"CI71/CI73","v":"-21.19"},{"$f":"CJ71/CJ73","v":"-20.7975"},{"$f":"CK71/CK73","v":"-20.4431"},{"$f":"CL71/CL73","v":"-21.1237"},{"$f":"CM71/CM73","v":"-21.0663"},{"$f":"CN71/CN73","v":"-25.2661"},{"$f":"CO71/CO73","v":"-34.3155"},{"$f":"CP71/CP73","v":"-35.5196"},{"$f":"CQ71/CQ73","v":"-34.9534"},{"$f":"CR71/CR73","v":"-29.2389"},{"$f":"CS71/CS73","v":"-29.1"},{"$f":"CT71/CT73","v":"-29.0429"},{"$f":"CU71/CU73","v":"-29.327"},{"$f":"CV71/CV73","v":"-28.7051"},{"$f":"CW71/CW73","v":"-28.5692"},{"$f":"CX71/CX73","v":"-28.5129"},{"$f":"CY71/CY73","v":"-28.792"},{"$f":"CZ71/CZ73","v":"-29.7124"},{"$f":"DA71/DA73","v":"-29.5717"},{"$f":"DB71/DB73","v":"-29.5135"},{"$f":"DC71/DC73","v":"-29.802"}]
[null,"4.17","Premium",{"$f":"D72/D73","v":"$846.51"},{"$f":"E72/E73","v":"0"},{"$f":"F72/F73","v":"479.2419"},{"$f":"G72/G73","v":"528.2716"},{"$f":"H72/H73","v":"549.5783"},{"$f":"I72/I73","v":"533.9321"},{"$f":"J72/J73","v":"595.3853"},{"$f":"K72/K73","v":"762.6909"},{"$f":"L72/L73","v":"856.578"},{"$f":"M72/M73","v":"816.3174"},{"$f":"N72/N73","v":"822.1545"},{"$f":"O72/O73","v":"832.9176"},{"$f":"P72/P73","v":"660.2272"},{"$f":"Q72/Q73","v":"735.5709"},{"$f":"R72/R73","v":"727.7729"},{"$f":"S72/S73","v":"757.126"},{"$f":"T72/T73","v":"670.4382"},{"$f":"U72/U73","v":"746.9472"},{"$f":"V72/V73","v":"739.0286"},{"$f":"W72/W73","v":"768.8357"},{"$f":"X72/X73","v":"689.483"},{"$f":"Y72/Y73","v":"768.1654"},{"$f":"Z72/Z73","v":"760.0218"},{"$f":"AA72/AA73","v":"790.6756"},{"$f":"AB72/AB73","v":"660.29"},{"$f":"AC72/AC73","v":"727.8421"},{"$f":"AD72/AD73","v":"757.1981"},{"$f":"AE72/AE73","v":"735.6409"},{"$f":"AF72/AF73","v":"613.9108"},{"$f":"AG72/AG73","v":"683.969"},{"$f":"AH72/AH73","v":"676.718"},{"$f":"AI72/AI73","v":"704.0119"},{"$f":"AJ72/AJ73","v":"661.7746"},{"$f":"AK72/AK73","v":"737.295"},{"$f":"AL72/AL73","v":"729.4786"},{"$f":"AM72/AM73","v":"758.9005"},{"$f":"AN72/AN73","v":"820.232"},{"$f":"AO72/AO73","v":"791.3094"},{"$f":"AP72/AP73","v":"881.612"},{"$f":"AQ72/AQ73","v":"872.2657"},{"$f":"AR72/AR73","v":"907.4466"},{"$f":"AS72/AS73","v":"999.8846"},{"$f":"AT72/AT73","v":"732.7549"},{"$f":"AU72/AU73","v":"807.7206"},{"$f":"AV72/AV73","v":"840.2983"},{"$f":"AW72/AW73","v":"816.3753"},{"$f":"AX72/AX73","v":"953.9719"},{"$f":"AY72/AY73","v":"978.5829"},{"$f":"AZ72/AZ73","v":"910.3366"},{"$f":"BA72/BA73","v":"723.4505"},{"$f":"BB72/BB73","v":"797.4644"},{"$f":"BC72/BC73","v":"829.6284"},{"$f":"BD72/BD73","v":"806.0092"},{"$f":"BE72/BE73","v":"898.7774"},{"$f":"BF72/BF73","v":"1003.7739"},{"$f":"BG72/BG73","v":"1118.3226"},{"$f":"BH72/BH73","v":"1106.4668"},{"$f":"BI72/BI73","v":"1151.0937"},{"$f":"BJ72/BJ73","v":"1247.0367"},{"$f":"BK72/BK73","v":"743.2863"},{"$f":"BL72/BL73","v":"735.4064"},{"$f":"BM72/BM73","v":"765.0674"},{"$f":"BN72/BN73","v":"667.1522"},{"$f":"BO72/BO73","v":"828.8353"},{"$f":"BP72/BP73","v":"980.3417"},{"$f":"BQ72/BQ73","v":"789.1039"},{"$f":"BR72/BR73","v":"879.1548"},{"$f":"BS72/BS73","v":"869.8345"},{"$f":"BT72/BT73","v":"904.9174"},{"$f":"BU72/BU73","v":"682.1109"},{"$f":"BV72/BV73","v":"759.9519"},{"$f":"BW72/BW73","v":"751.8955"},{"$f":"BX72/BX73","v":"782.2216"},{"$f":"BY72/BY73","v":"847.4192"},{"$f":"BZ72/BZ73","v":"681.4846"},{"$f":"CA72/CA73","v":"759.2542"},{"$f":"CB72/CB73","v":"751.205"},{"$f":"CC72/CC73","v":"781.505"},{"$f":"CD72/CD73","v":"846.6411"},{"$f":"CE72/CE73","v":"916.3019"},{"$f":"CF72/CF73","v":"749.9029"},{"$f":"CG72/CG73","v":"835.4802"},{"$f":"CH72/CH73","v":"826.623"},{"$f":"CI72/CI73","v":"859.9631"},{"$f":"CJ72/CJ73","v":"737.5565"},{"$f":"CK72/CK73","v":"821.7249"},{"$f":"CL72/CL73","v":"813.0135"},{"$f":"CM72/CM73","v":"845.8046"},{"$f":"CN72/CN73","v":"931.6404"},{"$f":"CO72/CO73","v":"1265.8726"},{"$f":"CP72/CP73","v":"1310.2925"},{"$f":"CQ72/CQ73","v":"1289.4058"},{"$f":"CR72/CR73","v":"1037.8781"},{"$f":"CS72/CS73","v":"1156.3183"},{"$f":"CT72/CT73","v":"1144.06"},{"$f":"CU72/CU73","v":"1190.203"},{"$f":"CV72/CV73","v":"1018.9356"},{"$f":"CW72/CW73","v":"1135.2142"},{"$f":"CX72/CX73","v":"1123.1794"},{"$f":"CY72/CY73","v":"1168.48"},{"$f":"CZ72/CZ73","v":"1054.6902"},{"$f":"DA72/DA73","v":"1175.0492"},{"$f":"DB72/DB73","v":"1162.5924"},{"$f":"DC72/DC73","v":"1209.483"}]

{"sheet":"Wksh 3 - Rating Areas","index":2,"n_rows":13,"n_cols":14,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Rating Area Data Collection [assistive technology users, please reference cell A2 for instructions]",null,"Specify the total number of Rating Areas in your State by selecting the Create Rating Areas button or Ctrl + Shift + R.",null,null,null,null,null,null,null,null,null,null,"generated"]
["Press TAB and directional arrow keys to read through the document. If macros are disabled, press and hold the ALT key and press the F, then I, and then N key. After that, select the Enable All Content option by pressing enter. (note that you can also press the C key to select \"Enable All Content\")  Instructions can be found in cells C1 through C4. If screen reader fails to announce a cell after performing a dropdown selection, please press F2 and then ESC to force the screen reader to resume.",null,"Select only the Rating Areas you are offering plans within and add a factor for each area."]
[null,null,"To validate, select the Validate button or Ctrl + Shift + I."]
[null,null,"To finalize, select the Finalize button or Ctrl + Shift + F."]
["Rating Area","Rating Factor"]
["Rating Area 1",1.0078]
["Rating Area 2",1.0049]
["Rating Area 3",0.9613]
["Rating Area 4",1.0879]
["Rating Area 5",0.9571]
["Rating Area 6",1.0414]
["Rating Area 7",0.9893]
["Rating Area 8",1.0938]

{"sheet":"PlanTemplate","index":3,"n_rows":82,"n_cols":15,"rows_kept":82,"cut":false,"hidden":true,"merged":[[4,6,4,8],[9,3,21,3],[46,3,50,3],[52,3,56,3]]}
[null,null,"Product-Plan Data Collection"]
[]
[null,null,"Company Legal Name:",{"$f":"IF('Wksh 1 - Market Experience'!C3<>\"\", 'Wksh 1 - Market Experience'!C3,\"\")","v":""},null,null,null,null,null,null,null,null,null,"State:",{"$f":"IF('Wksh 1 - Market Experience'!E4=\"\",\"\",'Wksh 1 - Market Experience'!E4)","v":""}]
[null,null,"HIOS Issuer ID:",{"$f":"IF('Wksh 1 - Market Experience'!C4<>\"\", 'Wksh 1 - Market Experience'!C4,\"\")","v":""},null,null,null,null,null,null,null,null,null,"Market: ",{"$f":"IF('Wksh 1 - Market Experience'!E5=\"\",\"\",'Wksh 1 - Market Experience'!E5)","v":""}]
[null,null,"Effective Date of Rate Change(s):",{"$f":"IF('Wksh 1 - Market Experience'!#REF!<>\"\", 'Wksh 1 - Market Experience'!#REF!,\"\")","v":{"$error":"#REF!"}}]
[]
[null,null,"Product/Plan Level Calculations"]
[]
[null,"Field #","Section I: General Product and Plan Information"]
[null,"1.1","Product Name",null,null,null,null,null,null,null,null,"AL","New","Platinum","Yes"]
[null,"1.2","Product ID",null,null,null,null,null,null,null,null,"AK","Renewing","Gold","No"]
[null,"1.3","Plan Name",null,null,null,null,null,null,null,null,"AZ","Terminated","Silver"]
[null,"1.4","Plan ID (Standard Component ID)",null,null,null,null,null,null,null,null,"AR",null,"Bronze"]
[null,"1.5","Metal",null,null,null,null,null,null,null,null,"CA",null,"Catastrophic"]
[null,"1.6","AV Metal Value",null,null,null,null,null,null,null,null,"CO",null,"Not Applicable"]
[null,"1.7","Plan Category",null,null,null,null,null,null,null,null,"CT"]
[null,"1.8","Plan Type",null,null,null,null,null,null,null,null,"DC"]
[null,"1.9","Exchange Plan?",null,null,null,null,null,null,null,null,"DE"]
[null,"1.10","Effective Date of Proposed Rates",null,null,null,null,null,null,null,null,"FL"]
[null,"1.11","Cumulative Rate Change %  (over 12 mos prior)",null,null,null,null,null,null,null,null,"GA"]
[null,"1.12","Product Rate Increase %",null,null,null,null,null,null,null,null,"HI"]
[null,"1.13","Submission Level Rate Increase %",null,null,null,null,null,null,null,null,"ID"]
[null,null,null,null,null,null,null,null,null,null,null,"IL"]
[null,null,"Section II: Experience Period and Current Plan Level Information",null,null,null,null,null,null,null,null,"IN"]
[null,"2.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":""},null,null,null,null,null,null,"IA"]
[null,"2.2","Allowed Claims",{"$f":"SUM(E26:XFD26)","v":0},null,null,null,null,null,null,null,"KS"]
[null,"2.3","Reinsurance",{"$f":"SUM(E27:XFD27)","v":0},null,null,null,null,null,null,null,"KY"]
[null,"2.4","Member Cost Sharing",{"$f":"SUM(E28:XFD28)","v":0},null,null,null,null,null,null,null,"LA"]
[null,"2.5","Cost Sharing Reduction",{"$f":"SUM(E29:XFD29)","v":0},null,null,null,null,null,null,null,"ME"]
[null,"2.6","Incurred Claims",{"$f":"D26-D27-D28-D29","v":0},{"$f":"E26-E27-E28-E29","v":0},null,null,null,null,null,null,"MD"]
[null,"2.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E31:XFD31)","v":0},null,null,null,null,null,null,null,"MA"]
[null,"2.8","Premium",{"$f":"SUM(E32:XFD32)","v":0},null,null,null,null,null,null,null,"MI"]
[null,"2.9","Experience Period Member Months",{"$f":"SUM(E33:XFD33)","v":0},null,null,null,null,null,null,null,"MN"]
[null,"2.10","Current Enrollment",{"$f":"SUM(E34:XFD34)","v":0},null,null,null,null,null,null,null,"MS"]
[null,"2.11","Current Premium PMPM",{"$f":"SUMPRODUCT(E35:XFD35,E34:XFD34)/D34","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"MO"]
[null,"2.12","Loss Ratio",{"$f":"D30/(D31+D32)","v":{"$error":"#DIV/0!"}},{"$f":"E30/(E31+E32)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"MT"]
[null,null,"Per Member Per Month",null,null,null,null,null,null,null,null,"NE"]
[null,"2.13","Allowed Claims",{"$f":"D26/D33","v":{"$error":"#DIV/0!"}},{"$f":"E26/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NV"]
[null,"2.14","Reinsurance",{"$f":"D27/D33","v":{"$error":"#DIV/0!"}},{"$f":"E27/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NH"]
[null,"2.15","Member Cost Sharing",{"$f":"D28/D33","v":{"$error":"#DIV/0!"}},{"$f":"E28/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NJ"]
[null,"2.16","Cost Sharing Reduction",{"$f":"D29/D33","v":{"$error":"#DIV/0!"}},{"$f":"E29/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NM"]
[null,"2.17","Incurred Claims",{"$f":"D30/D33","v":{"$error":"#DIV/0!"}},{"$f":"E30/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NY"]
[null,"2.18","Risk Adjustment Transfer Amount",{"$f":"D31/D33","v":{"$error":"#DIV/0!"}},{"$f":"E31/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NC"]
[null,"2.19","Premium",{"$f":"D32/D33","v":{"$error":"#DIV/0!"}},{"$f":"E32/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"ND"]
[null,null,null,null,null,null,null,null,null,null,null,"OH"]
[null,null,"Section III: Plan Adjustment Factors",null,null,null,null,null,null,null,null,"OK"]
[null,"3.1","Plan ID (Standard Component ID)",null,{"$f":"IF(E13<>\"\",E13,\"\")","v":""},null,null,null,null,null,null,"OR"]
[null,"3.2","Market Adjusted Index Rate",null,{"$f":"'Wksh 1 - Market Experience'!F46","v":0},null,null,null,null,null,null,"PA"]
[null,"3.3","AV and Cost Sharing Design of Plan",null,null,null,null,null,null,null,null,"RI"]
[null,"3.4","Provider Network Adjustment",null,null,null,null,null,null,null,null,"SC"]
[null,"3.5","Benefits in Addition to EHB",null,null,null,null,null,null,null,null,"SD"]
[null,null,"Administrative Costs",null,null,null,null,null,null,null,null,"TN"]
[null,"3.6","Administrative Expense",null,null,null,null,null,null,null,null,"TX"]
[null,"3.7","Taxes and Fees",null,null,null,null,null,null,null,null,"UT"]
[null,"3.8","Profit & Risk Load",null,null,null,null,null,null,null,null,"VT"]
[null,"3.9","Catastrophic Adjustment",null,null,null,null,null,null,null,null,"VA"]
[null,"3.10","Plan Adjusted Index Rate",null,{"$f":"($E$48*PRODUCT(E49:E51)*E56)/(1-SUM(E53:E55))","v":0},null,null,null,null,null,null,"WA"]
[null,null,null,null,null,null,null,null,null,null,null,"WV"]
[null,"3.11","Age Calibration Factor",null,{"$f":"IF(D59<>\"\", D59, \"\")","v":""},null,null,null,null,null,null,"WI"]
[null,"3.12","Geographic Calibration Factor",null,{"$f":"IF(D60<>\"\", D60, \"\")","v":""},null,null,null,null,null,null,"WY"]
[null,"3.13","Tobacco Calibration Factor",null,{"$f":"IF(D61<>\"\", D61, \"\")","v":""}]
[null,"3.14","Calibrated Plan Adjusted Index Rate",null,{"$f":"E57*(PRODUCT($E$59:$E$61))","v":0}]
[]
[null,null,"Section IV: Projected Plan Level Information"]
[null,"4.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":""}]
[null,"4.2","Allowed Claims",{"$f":"SUM(E66:XFD66)","v":0}]
[null,"4.3","Reinsurance",{"$f":"SUM(E67:XFD67)","v":0}]
[null,"4.4","Member Cost Sharing",{"$f":"SUM(E68:XFD68)","v":0}]
[null,"4.5","Cost Sharing Reduction",{"$f":"SUM(E69:XFD69)","v":0}]
[null,"4.6","Incurred Claims",{"$f":"D66-D67-D68-D69","v":0},{"$f":"E66-E67-E68-E69","v":0}]
[null,"4.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E71:XFD71)","v":0}]
[null,"4.8","Premium",{"$f":"SUM(E72:XFD72)","v":0}]
[null,"4.9","Projected Member Months",{"$f":"SUM(E73:XFD73)","v":0}]
[null,"4.10","Loss Ratio",{"$f":"D70/(D71+D72)","v":{"$error":"#DIV/0!"}},{"$f":"E70/(E71+E72)","v":{"$error":"#DIV/0!"}}]
[null,null,"Per Member Per Month"]
[null,"4.11","Allowed Claims",{"$f":"D66/D73","v":{"$error":"#DIV/0!"}},{"$f":"E66/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.12","Reinsurance",{"$f":"D67/D73","v":{"$error":"#DIV/0!"}},{"$f":"E67/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.13","Member Cost Sharing",{"$f":"D68/D73","v":{"$error":"#DIV/0!"}},{"$f":"E68/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.14","Cost Sharing Reduction",{"$f":"D69/D73","v":{"$error":"#DIV/0!"}},{"$f":"E69/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.15","Incurred Claims",{"$f":"D70/D73","v":{"$error":"#DIV/0!"}},{"$f":"E70/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.16","Risk Adjustment Transfer Amount",{"$f":"D71/D73","v":{"$error":"#DIV/0!"}},{"$f":"E71/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.17","Premium",{"$f":"D72/D73","v":{"$error":"#DIV/0!"}},{"$f":"E72/E73","v":{"$error":"#DIV/0!"}}]