{"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 v8.2 [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):",{"$f":"MAX('Wksh 2 - Plan Product Info'!E19:CD19)","v":"1/1/2027"},"Market: ","Small Group"]
[]
[]
[null,"Market Level Calculations (Same for all Plans)"]
[]
[]
[null,"Section I: Experience Period Data"]
[null,"Experience Period:",null,"2025-01-01","to",{"$f":"EDATE(D12,12)-1","v":"12/31/2025"}]
[null,null,null,null,"Total","PMPM"]
[null,"Allowed Claims",null,null,2.2331558063E8,{"$f":"IF(OR(E19=0,E19=\"\"), 0, E14/E19)","v":"$878.49"}]
[null,"Reinsurance",null,null,0.0,{"$f":"IF(OR(E19=0,E19=\"\"), 0, E15/E19)","v":"$0.00"}]
[null,"Incurred Claims in Experience Period",null,null,1.8708861418E8,{"$f":"IF(OR(E19=0,E19=\"\"), 0, E16/E19)","v":"$735.98"}]
[null,"Risk Adjustment",null,null,3865408.47,{"$f":"IF(OR(E19=0,E19=\"\"), 0, E17/E19)","v":"$15.21"}]
[null,"Experience Period Premium",null,null,2.1482001249E8,{"$f":"IF(OR(E19=0,E19=\"\"), 0, E18/E19)","v":"$845.07"}]
[null,"Experience Period Member Months",null,null,{"$f":"'Wksh 2 - Plan Product Info'!D35","v":254203.0}]
[]
[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",111.55,1.03572740694102,1.03795470728697,1.03572740694103,1.03795470728698,{"$f":"PRODUCT(C24:G24)","v":"$128.92"}]
[null,"Outpatient Hospital",291.4,1.03572740694102,1.03795470728697,1.03572740694103,1.03795470728698,{"$f":"PRODUCT(C25:G25)","v":"$336.77"}]
[null,"Professional",147.53,1.03572740694102,1.03795470728697,1.03572740694103,1.03795470728698,{"$f":"PRODUCT(C26:G26)","v":"$170.50"}]
[null,"Other Medical",9.69,1.03572740694102,1.03795470728697,1.03572740694103,1.03795470728698,{"$f":"PRODUCT(C27:G27)","v":"$11.20"}]
[null,"Capitation",0.01,0.998738553592817,1.0,0.998738553592817,1.0,{"$f":"PRODUCT(C28:G28)","v":"$0.01"}]
[null,"Prescription Drug",318.22,1.02518743857845,1.09744055229459,1.02518743857845,1.09744055229459,{"$f":"PRODUCT(C29:G29)","v":"$402.81"}]
[null,"Total",{"$f":"SUM(C24:C29)","v":"$878.41"},null,null,null,null,{"$f":"SUM(H24:H29)","v":"$1,050.22"}]
[]
[null,"Morbidity Adjustment",null,null,null,1.061]
[null,"Demographic Shift",null,null,null,0.993]
[null,"Plan Design Changes",null,null,null,1.02]
[null,"Other",null,null,null,1.15774893457422]
[null,"Adjusted Trended EHB Allowed Claims PMPM for",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":"1/1/2027"},null,{"$f":"H30*PRODUCT(F32:F35)","v":"$1,306.65"}]
[]
[null,"Manual EHB Allowed Claims PMPM",null,null,null,0.0]
[null,"Applied Credibility %",null,null,null,1.0]
[]
[null,null,null,null,null,null,"Projected Period Totals"]
[null,"Projected Index Rate for",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":"1/1/2027"},null,{"$f":"ROUND(F39*F36+(1-F39)*F38,2)","v":"$1,306.65"},{"$f":"F42*F48","v":"$168,530,410.35"}]
[null,"Reinsurance",null,null,null,0.0,{"$f":"F43*F48","v":"$0.00"}]
[null,"Risk Adjustment Payment/Charge",null,null,null,12.5528062764031,{"$f":"F44*F48","v":"$1,619,048.40"}]
[null,"Exchange User Fees",null,null,null,0.0,{"$f":"F45*F46*F48","v":"$0.00"}]
[null,"Market Adjusted Index Rate",null,null,null,{"$f":"(F42-F43-F44)/(1-F45)","v":"$1,294.10"},{"$f":"F46*F48","v":"$166,911,361.95"}]
[]
[null,"Projected Member Months",null,null,null,{"$f":"'Wksh 2 - Plan Product Info'!D80","v":"128979"}]
[]
[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":91,"n_cols":82,"rows_kept":91,"cut":false,"hidden":false,"merged":[[6,2,7,21],[9,5,9,14],[9,15,9,45],[9,46,9,71],[9,72,9,81],[10,5,10,14],[10,15,10,45],[10,46,10,71],[10,72,10,81],[20,5,20,14],[20,15,20,45],[20,46,20,71],[20,72,20,81],[21,4,21,81],[63,4,63,81],[64,4,64,81],[65,4,65,81],[51,4,51,81]]}
["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,"PPO","PPO 098",null,null,null,null,null,null,null,null,null,"PPO 099",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 117",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 118"]
[null,"1.2","Product ID",null,"36239KY047","36239KY098",null,null,null,null,null,null,null,null,null,"36239KY099",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,"36239KY117",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,"36239KY118"]
[null,"1.3","Plan Name",null,"2025 Experience","Anthem Silver Blue Access PPO 3500EC/0%/6500 w/HSA","Anthem Silver Blue Access PPO 5000EC/0%/6000 w/HSA","Anthem Silver Blue Access PPO 6000/20%/9400","Anthem Gold Blue Access PPO 1500/20%/6700","Anthem Gold Blue Access PPO 3000/20%/5500","Anthem Gold Blue Access PPO 2000/20%/5600","Anthem Gold Blue Access PPO 2500/20%/5100","Anthem Gold Blue Access PPO 1000/20%/8000","Anthem Gold Blue Access PPO 650/20%/10250","Anthem Silver Blue Access PPO 3300EC/0%/5600 w/HSA (SHOP)","Anthem Bronze Blue Access PPO 6500E/40%/8000 w/HSA","Anthem Bronze Blue Access PPO 8000EC/50%/9500","Anthem Bronze Blue Access PPO 8000E/0%/8000 w/HSA","Anthem Silver Blue Access PPO 7000/20%/9400","Anthem Silver Blue Access PPO 4500/20%/9900","Anthem Virtual Access Plus Silver Blue Access PPO 3000/7700","Anthem Silver Blue Access PPO 5000EC/0%/6000 w/HSA WH","Anthem Silver Blue Access PPO 5500/20%/9400","Anthem Silver Blue Access PPO 3000/30%/8100 w/HSA","Anthem Silver Blue Access PPO 4500E/30%/7000 w/HSA","Anthem Silver Blue Access PPO 3500E/20%/8500 w/HSA","Anthem Silver Blue Access PPO 4000EC/0%/6000 w/HSA","Anthem Gold Blue Access PPO 1500/20%/6700 (Grp Conv)","Anthem Gold Blue Access PPO 3000/20%/5500 WH","Anthem Gold Blue Access PPO 0/50%/9900","Anthem Gold Blue Access PPO 1750/30%/4800 w/HSA","Anthem Gold Blue Access PPO 2000/30%/5500","Anthem Gold Blue Access PPO 1000/20%/8000 WH","Anthem Clear Choice Gold Blue Access PPO 30/8300","Anthem Virtual Access Plus Gold Blue Access PPO 1000/5000","Anthem Clear Choice Gold Blue Access PPO 40/10150","Anthem Virtual Access Plus Gold Blue Access PPO 2000/4500","Anthem Gold Blue Access PPO 3000/30%/5400","Anthem Platinum Blue Access PPO 0/10%/5500","Anthem Platinum Blue Access PPO 250/10%/4300","Anthem Platinum Blue Access PPO 500/0%/5000","Anthem Clear Choice Platinum Blue Access PPO 20/3600","Anthem Bronze Blue Access PPO 5000/50%/7500 w/HSA","Anthem Platinum Blue Access PPO 0/10%/3000","Anthem Silver Blue Access PPO 3200EC/0%/6250 w/HSA","Anthem Bronze Blue Access PPO 6500/50%/8000 w/HSA","Anthem Bronze Pathway HMO 8000E/0%/8000 w/HSA","Anthem Bronze Pathway HMO 8000EC/50%/9500","Anthem Bronze Pathway HMO 6500E/40%/8000 w/HSA","Anthem Silver Pathway HMO 5500/20%/9400","Anthem Virtual Access Plus Silver Pathway HMO 3000/7700","Anthem Silver Pathway HMO 4000EC/0%/6000 w/HSA","Anthem Silver Pathway HMO 7000/20%/9400","Anthem Silver Pathway HMO 3500E/20%/8500 w/HSA","Anthem Silver Pathway HMO 3000/30%/8100 w/HSA","Anthem Silver Pathway HMO 4500/20%/9900","Anthem Silver Pathway HMO 5000EC/0%/6000 w/HSA WH","Anthem Silver Pathway HMO 4500E/30%/7000 w/HSA","Anthem Gold Pathway HMO 1750/30%/4800 w/HSA","Anthem Virtual Access Plus Gold Pathway HMO 2000/4500","Anthem Gold Pathway HMO 0/50%/9900","Anthem Gold Pathway HMO 1500/20%/6700 (Grp Conv)","Anthem Gold Pathway HMO 1000/20%/8000 WH","Anthem Gold Pathway HMO 3000/20%/5500 WH","Anthem Gold Pathway HMO 3000/30%/5400","Anthem Gold Pathway HMO 2000/30%/5500","Anthem Virtual Access Plus Gold Pathway HMO 1000/5000","Anthem Platinum Pathway HMO 0/10%/5500","Anthem Platinum Pathway HMO 500/0%/5000","Anthem Platinum Pathway HMO 250/10%/4300","Anthem Bronze Pathway HMO 6500/50%/8000 w/HSA","Anthem Bronze Pathway HMO 5000/50%/7500 w/HSA","Anthem Silver Pathway HMO 3500EC/0%/6500 w/HSA","Anthem Silver Pathway HMO 5000EC/0%/6000 w/HSA","Anthem Silver Pathway HMO 6000/20%/9400","Anthem Gold Pathway HMO 650/20%/10250","Anthem Gold Pathway HMO 1500/20%/6700","Anthem Gold Pathway HMO 2500/20%/5100","Anthem Gold Pathway HMO 3000/20%/5500","Anthem Gold Pathway HMO 2000/20%/5600","Anthem Gold Pathway HMO 1000/20%/8000","Anthem Silver Pathway HMO 3300EC/0%/5600 w/HSA (SHOP)"]
[null,"1.4","Plan ID (Standard Component ID)",null,"36239KY0470001","36239KY0980053","36239KY0980054","36239KY0980051","36239KY0980047","36239KY0980050","36239KY0980048","36239KY0980049","36239KY0980046","36239KY0980045","36239KY0980052","36239KY0990273","36239KY0990238","36239KY0990274","36239KY0990220","36239KY0990260","36239KY0990284","36239KY0990265","36239KY0990263","36239KY0990269","36239KY0990272","36239KY0990271","36239KY0990257","36239KY0990237","36239KY0990261","36239KY0990278","36239KY0990275","36239KY0990286","36239KY0990262","36239KY0990289","36239KY0990283","36239KY0990287","36239KY0990282","36239KY0990285","36239KY0990281","36239KY0990190","36239KY0990242","36239KY0990288","36239KY0990276","36239KY0990277","36239KY0990266","36239KY0990270","36239KY1170130","36239KY1170073","36239KY1170129","36239KY1170120","36239KY1170138","36239KY1170115","36239KY1170056","36239KY1170127","36239KY1170131","36239KY1170117","36239KY1170122","36239KY1170128","36239KY1170125","36239KY1170137","36239KY1170136","36239KY1170142","36239KY1170118","36239KY1170119","36239KY1170140","36239KY1170141","36239KY1170139","36239KY1170135","36239KY1170075","36239KY1170037","36239KY1170132","36239KY1170126","36239KY1180035","36239KY1180036","36239KY1180033","36239KY1180028","36239KY1180037","36239KY1180031","36239KY1180032","36239KY1180030","36239KY1180029","36239KY1180034"]
[null,"1.5","Metal",null,"Not Applicable","Silver","Silver","Silver","Gold","Gold","Gold","Gold","Gold","Gold","Silver","Bronze","Bronze","Bronze","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Platinum","Platinum","Platinum","Platinum","Bronze","Platinum","Silver","Bronze","Bronze","Bronze","Bronze","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Platinum","Platinum","Platinum","Bronze","Bronze","Silver","Silver","Silver","Gold","Gold","Gold","Gold","Gold","Gold","Silver"]
[null,"1.6","AV Metal Value",null,0.0,0.714,0.715,0.719,0.82,0.81,0.82,0.82,0.817,0.82,0.709,0.65,0.62,0.645,0.719,0.719,0.72,0.715,0.719,0.719,0.706,0.719,0.72,0.82,0.81,0.82,0.807,0.818,0.817,0.809,0.811,0.789,0.808,0.806,0.917,0.92,0.919,0.914,0.648,0.916,0.699,0.632,0.645,0.62,0.65,0.719,0.72,0.72,0.719,0.719,0.719,0.719,0.715,0.706,0.807,0.808,0.82,0.82,0.817,0.81,0.806,0.818,0.811,0.917,0.919,0.92,0.632,0.648,0.714,0.715,0.719,0.82,0.82,0.82,0.81,0.82,0.817,0.709]
[null,"1.7","Plan Category",null,"Terminated","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","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","Terminated","Terminated","Terminated","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","Terminated","Terminated","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Terminated"]
[null,"1.8","Plan Type",null,"PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","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","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","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","No","No","No","No","No","No","No"]
[null,"1.10","Effective Date of Proposed Rates",null,"2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01"]
[null,"1.11","Cumulative Rate Change %  (over 12 mos prior)",null,0.0,0.1236,0.1204,0.1005,0.1105,0.1218,0.1078,0.1179,0.0892,0.1024,0.0,0.0996,0.1069,0.127,0.1154,0.1094,0.1123,0.1081,0.1044,0.0987,0.1153,0.1033,0.108,0.1105,0.1158,0.116,0.1192,0.1313,0.0973,0.0,0.1055,0.0,0.1241,0.1151,0.0826,0.0695,0.0975,0.1384,0.0,0.0,0.0,0.0,0.1525,0.105,0.1187,0.1186,0.0,0.1057,0.1169,0.0883,0.1216,0.1186,0.1322,0.1226,0.0796,0.1083,0.0843,0.1007,0.0895,0.1028,0.107,0.145,0.1441,0.072,0.0703,0.0923,0.0,0.0,0.138,0.1166,0.0953,0.0876,0.1083,0.1227,0.1224,0.0778,0.0978,0.0]
[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, IF(SUMPRODUCT(E36:E36,E37:E37,--((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,E36:E36,E37:E37,--((E16:E16=\"Renewing\")*((E14:E14=\"Platinum\")+(E14:E14=\"Gold\")+(E14:E14=\"Silver\")+(E14:E14=\"Bronze\")+(E14:E14=\"Catastrophic\"))))/SUMPRODUCT(E36:E36,E37:E37,--((E16:E16=\"Renewing\")*((E14:E14=\"Platinum\")+(E14:E14=\"Gold\")+(E14:E14=\"Silver\")+(E14:E14=\"Bronze\")+(E14:E14=\"Catastrophic\")))), 4)-1, 4)))","v":"0"},{"$f":"IF(SUMPRODUCT((F16:O16=\"Renewing\")*((F14:O14=\"Platinum\")+(F14:O14=\"Gold\")+(F14:O14=\"Silver\")+(F14:O14=\"Bronze\")+(F14:O14=\"Catastrophic\")))=0, 0, IF(SUMPRODUCT(F36:O36,F37:O37,--((F16:O16=\"Renewing\")*((F14:O14=\"Platinum\")+(F14:O14=\"Gold\")+(F14:O14=\"Silver\")+(F14:O14=\"Bronze\")+(F14:O14=\"Catastrophic\"))))=0, 0, ROUND(ROUND(SUMPRODUCT(1+F20:O20,F36:O36,F37:O37,--((F16:O16=\"Renewing\")*((F14:O14=\"Platinum\")+(F14:O14=\"Gold\")+(F14:O14=\"Silver\")+(F14:O14=\"Bronze\")+(F14:O14=\"Catastrophic\"))))/SUMPRODUCT(F36:O36,F37:O37,--((F16:O16=\"Renewing\")*((F14:O14=\"Platinum\")+(F14:O14=\"Gold\")+(F14:O14=\"Silver\")+(F14:O14=\"Bronze\")+(F14:O14=\"Catastrophic\")))), 4)-1, 4)))","v":"0.1098"},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((P16:AT16=\"Renewing\")*((P14:AT14=\"Platinum\")+(P14:AT14=\"Gold\")+(P14:AT14=\"Silver\")+(P14:AT14=\"Bronze\")+(P14:AT14=\"Catastrophic\")))=0, 0, IF(SUMPRODUCT(P36:AT36,P37:AT37,--((P16:AT16=\"Renewing\")*((P14:AT14=\"Platinum\")+(P14:AT14=\"Gold\")+(P14:AT14=\"Silver\")+(P14:AT14=\"Bronze\")+(P14:AT14=\"Catastrophic\"))))=0, 0, ROUND(ROUND(SUMPRODUCT(1+P20:AT20,P36:AT36,P37:AT37,--((P16:AT16=\"Renewing\")*((P14:AT14=\"Platinum\")+(P14:AT14=\"Gold\")+(P14:AT14=\"Silver\")+(P14:AT14=\"Bronze\")+(P14:AT14=\"Catastrophic\"))))/SUMPRODUCT(P36:AT36,P37:AT37,--((P16:AT16=\"Renewing\")*((P14:AT14=\"Platinum\")+(P14:AT14=\"Gold\")+(P14:AT14=\"Silver\")+(P14:AT14=\"Bronze\")+(P14:AT14=\"Catastrophic\")))), 4)-1, 4)))","v":"0.1017"},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,{"$f":"IF(SUMPRODUCT((AU16:BT16=\"Renewing\")*((AU14:BT14=\"Platinum\")+(AU14:BT14=\"Gold\")+(AU14:BT14=\"Silver\")+(AU14:BT14=\"Bronze\")+(AU14:BT14=\"Catastrophic\")))=0, 0, IF(SUMPRODUCT(AU36:BT36,AU37:BT37,--((AU16:BT16=\"Renewing\")*((AU14:BT14=\"Platinum\")+(AU14:BT14=\"Gold\")+(AU14:BT14=\"Silver\")+(AU14:BT14=\"Bronze\")+(AU14:BT14=\"Catastrophic\"))))=0, 0, ROUND(ROUND(SUMPRODUCT(1+AU20:BT20,AU36:BT36,AU37:BT37,--((AU16:BT16=\"Renewing\")*((AU14:BT14=\"Platinum\")+(AU14:BT14=\"Gold\")+(AU14:BT14=\"Silver\")+(AU14:BT14=\"Bronze\")+(AU14:BT14=\"Catastrophic\"))))/SUMPRODUCT(AU36:BT36,AU37:BT37,--((AU16:BT16=\"Renewing\")*((AU14:BT14=\"Platinum\")+(AU14:BT14=\"Gold\")+(AU14:BT14=\"Silver\")+(AU14:BT14=\"Bronze\")+(AU14:BT14=\"Catastrophic\")))), 4)-1, 4)))","v":"0.1037"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((BU16:CD16=\"Renewing\")*((BU14:CD14=\"Platinum\")+(BU14:CD14=\"Gold\")+(BU14:CD14=\"Silver\")+(BU14:CD14=\"Bronze\")+(BU14:CD14=\"Catastrophic\")))=0, 0, IF(SUMPRODUCT(BU36:CD36,BU37:CD37,--((BU16:CD16=\"Renewing\")*((BU14:CD14=\"Platinum\")+(BU14:CD14=\"Gold\")+(BU14:CD14=\"Silver\")+(BU14:CD14=\"Bronze\")+(BU14:CD14=\"Catastrophic\"))))=0, 0, ROUND(ROUND(SUMPRODUCT(1+BU20:CD20,BU36:CD36,BU37:CD37,--((BU16:CD16=\"Renewing\")*((BU14:CD14=\"Platinum\")+(BU14:CD14=\"Gold\")+(BU14:CD14=\"Silver\")+(BU14:CD14=\"Bronze\")+(BU14:CD14=\"Catastrophic\"))))/SUMPRODUCT(BU36:CD36,BU37:CD37,--((BU16:CD16=\"Renewing\")*((BU14:CD14=\"Platinum\")+(BU14:CD14=\"Gold\")+(BU14:CD14=\"Silver\")+(BU14:CD14=\"Bronze\")+(BU14:CD14=\"Catastrophic\")))), 4)-1, 4)))","v":"0.1114"}]
[null,"1.13","Submission Level Rate Increase %",null,{"$f":"IF(SUMPRODUCT((E16:CD16=\"Renewing\")*((E14:CD14=\"Platinum\")+(E14:CD14=\"Gold\")+(E14:CD14=\"Silver\")+(E14:CD14=\"Bronze\")+(E14:CD14=\"Catastrophic\")))=0, 0, IF(SUMPRODUCT(E36:CD36,E37:CD37,--((E16:CD16=\"Renewing\")*((E14:CD14=\"Platinum\")+(E14:CD14=\"Gold\")+(E14:CD14=\"Silver\")+(E14:CD14=\"Bronze\")+(E14:CD14=\"Catastrophic\"))))=0, 0, ROUND(ROUND(SUMPRODUCT(1+E20:CD20,E36:CD36,E37:CD37,--((E16:CD16=\"Renewing\")*((E14:CD14=\"Platinum\")+(E14:CD14=\"Gold\")+(E14:CD14=\"Silver\")+(E14:CD14=\"Bronze\")+(E14:CD14=\"Catastrophic\"))))/SUMPRODUCT(E36:CD36,E37:CD37,--((E16:CD16=\"Renewing\")*((E14:CD14=\"Platinum\")+(E14:CD14=\"Gold\")+(E14:CD14=\"Silver\")+(E14:CD14=\"Bronze\")+(E14:CD14=\"Catastrophic\")))), 4)-1, 4)))","v":"0.1072"}]
[]
["Worksheet 1 Totals",null,"Section II: Experience Period and Current Plan Level Information"]
[null,"2.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":"36239KY0470001"},{"$f":"IF(F13<>\"\",F13,\"\")","v":"36239KY0980053"},{"$f":"IF(G13<>\"\",G13,\"\")","v":"36239KY0980054"},{"$f":"IF(H13<>\"\",H13,\"\")","v":"36239KY0980051"},{"$f":"IF(I13<>\"\",I13,\"\")","v":"36239KY0980047"},{"$f":"IF(J13<>\"\",J13,\"\")","v":"36239KY0980050"},{"$f":"IF(K13<>\"\",K13,\"\")","v":"36239KY0980048"},{"$f":"IF(L13<>\"\",L13,\"\")","v":"36239KY0980049"},{"$f":"IF(M13<>\"\",M13,\"\")","v":"36239KY0980046"},{"$f":"IF(N13<>\"\",N13,\"\")","v":"36239KY0980045"},{"$f":"IF(O13<>\"\",O13,\"\")","v":"36239KY0980052"},{"$f":"IF(P13<>\"\",P13,\"\")","v":"36239KY0990273"},{"$f":"IF(Q13<>\"\",Q13,\"\")","v":"36239KY0990238"},{"$f":"IF(R13<>\"\",R13,\"\")","v":"36239KY0990274"},{"$f":"IF(S13<>\"\",S13,\"\")","v":"36239KY0990220"},{"$f":"IF(T13<>\"\",T13,\"\")","v":"36239KY0990260"},{"$f":"IF(U13<>\"\",U13,\"\")","v":"36239KY0990284"},{"$f":"IF(V13<>\"\",V13,\"\")","v":"36239KY0990265"},{"$f":"IF(W13<>\"\",W13,\"\")","v":"36239KY0990263"},{"$f":"IF(X13<>\"\",X13,\"\")","v":"36239KY0990269"},{"$f":"IF(Y13<>\"\",Y13,\"\")","v":"36239KY0990272"},{"$f":"IF(Z13<>\"\",Z13,\"\")","v":"36239KY0990271"},{"$f":"IF(AA13<>\"\",AA13,\"\")","v":"36239KY0990257"},{"$f":"IF(AB13<>\"\",AB13,\"\")","v":"36239KY0990237"},{"$f":"IF(AC13<>\"\",AC13,\"\")","v":"36239KY0990261"},{"$f":"IF(AD13<>\"\",AD13,\"\")","v":"36239KY0990278"},{"$f":"IF(AE13<>\"\",AE13,\"\")","v":"36239KY0990275"},{"$f":"IF(AF13<>\"\",AF13,\"\")","v":"36239KY0990286"},{"$f":"IF(AG13<>\"\",AG13,\"\")","v":"36239KY0990262"},{"$f":"IF(AH13<>\"\",AH13,\"\")","v":"36239KY0990289"},{"$f":"IF(AI13<>\"\",AI13,\"\")","v":"36239KY0990283"},{"$f":"IF(AJ13<>\"\",AJ13,\"\")","v":"36239KY0990287"},{"$f":"IF(AK13<>\"\",AK13,\"\")","v":"36239KY0990282"},{"$f":"IF(AL13<>\"\",AL13,\"\")","v":"36239KY0990285"},{"$f":"IF(AM13<>\"\",AM13,\"\")","v":"36239KY0990281"},{"$f":"IF(AN13<>\"\",AN13,\"\")","v":"36239KY0990190"},{"$f":"IF(AO13<>\"\",AO13,\"\")","v":"36239KY0990242"},{"$f":"IF(AP13<>\"\",AP13,\"\")","v":"36239KY0990288"},{"$f":"IF(AQ13<>\"\",AQ13,\"\")","v":"36239KY0990276"},{"$f":"IF(AR13<>\"\",AR13,\"\")","v":"36239KY0990277"},{"$f":"IF(AS13<>\"\",AS13,\"\")","v":"36239KY0990266"},{"$f":"IF(AT13<>\"\",AT13,\"\")","v":"36239KY0990270"},{"$f":"IF(AU13<>\"\",AU13,\"\")","v":"36239KY1170130"},{"$f":"IF(AV13<>\"\",AV13,\"\")","v":"36239KY1170073"},{"$f":"IF(AW13<>\"\",AW13,\"\")","v":"36239KY1170129"},{"$f":"IF(AX13<>\"\",AX13,\"\")","v":"36239KY1170120"},{"$f":"IF(AY13<>\"\",AY13,\"\")","v":"36239KY1170138"},{"$f":"IF(AZ13<>\"\",AZ13,\"\")","v":"36239KY1170115"},{"$f":"IF(BA13<>\"\",BA13,\"\")","v":"36239KY1170056"},{"$f":"IF(BB13<>\"\",BB13,\"\")","v":"36239KY1170127"},{"$f":"IF(BC13<>\"\",BC13,\"\")","v":"36239KY1170131"},{"$f":"IF(BD13<>\"\",BD13,\"\")","v":"36239KY1170117"},{"$f":"IF(BE13<>\"\",BE13,\"\")","v":"36239KY1170122"},{"$f":"IF(BF13<>\"\",BF13,\"\")","v":"36239KY1170128"},{"$f":"IF(BG13<>\"\",BG13,\"\")","v":"36239KY1170125"},{"$f":"IF(BH13<>\"\",BH13,\"\")","v":"36239KY1170137"},{"$f":"IF(BI13<>\"\",BI13,\"\")","v":"36239KY1170136"},{"$f":"IF(BJ13<>\"\",BJ13,\"\")","v":"36239KY1170142"},{"$f":"IF(BK13<>\"\",BK13,\"\")","v":"36239KY1170118"},{"$f":"IF(BL13<>\"\",BL13,\"\")","v":"36239KY1170119"},{"$f":"IF(BM13<>\"\",BM13,\"\")","v":"36239KY1170140"},{"$f":"IF(BN13<>\"\",BN13,\"\")","v":"36239KY1170141"},{"$f":"IF(BO13<>\"\",BO13,\"\")","v":"36239KY1170139"},{"$f":"IF(BP13<>\"\",BP13,\"\")","v":"36239KY1170135"},{"$f":"IF(BQ13<>\"\",BQ13,\"\")","v":"36239KY1170075"},{"$f":"IF(BR13<>\"\",BR13,\"\")","v":"36239KY1170037"},{"$f":"IF(BS13<>\"\",BS13,\"\")","v":"36239KY1170132"},{"$f":"IF(BT13<>\"\",BT13,\"\")","v":"36239KY1170126"},{"$f":"IF(BU13<>\"\",BU13,\"\")","v":"36239KY1180035"},{"$f":"IF(BV13<>\"\",BV13,\"\")","v":"36239KY1180036"},{"$f":"IF(BW13<>\"\",BW13,\"\")","v":"36239KY1180033"},{"$f":"IF(BX13<>\"\",BX13,\"\")","v":"36239KY1180028"},{"$f":"IF(BY13<>\"\",BY13,\"\")","v":"36239KY1180037"},{"$f":"IF(BZ13<>\"\",BZ13,\"\")","v":"36239KY1180031"},{"$f":"IF(CA13<>\"\",CA13,\"\")","v":"36239KY1180032"},{"$f":"IF(CB13<>\"\",CB13,\"\")","v":"36239KY1180030"},{"$f":"IF(CC13<>\"\",CC13,\"\")","v":"36239KY1180029"},{"$f":"IF(CD13<>\"\",CD13,\"\")","v":"36239KY1180034"}]
[{"$f":"'Wksh 1 - Market Experience'!E14","v":0},"2.2","Allowed Claims",{"$f":"SUM(E26:CD26)","v":"$222,804,586"},6.645382451E7,4186107.67,6090996.42,2251605.26,1.705452238E7,1.79641082E7,1.581394152E7,1.239953626E7,9610348.2,6471443.03,6907615.06,2165028.1,1066664.58,158322.01,3398697.97,1.127827251E7,361081.03,353134.63,1627620.16,2791693.65,641762.02,1394204.96,6269600.0,595668.28,1030939.54,344355.22,1200808.47,141011.35,582538.12,0.0,0.0,0.0,379051.09,359021.39,346044.67,8888458.46,4069906.36,0.0,121168.18,50947.43,90371.12,643865.06,0.0,120101.99,3381.05,77781.3,29089.7,248155.5,128421.08,1974.19,1337.75,496827.37,103612.98,79651.06,6620.12,48451.16,18304.26,24334.69,3921.19,17618.02,80589.6,4058.14,8516.98,24730.57,58552.55,71083.05,8886.41,15463.37,11861.34,343751.42,175542.27,220742.44,1066626.22,362365.56,2759133.86,218259.68,312319.11,98235.31]
[{"$f":"'Wksh 1 - Market Experience'!E15","v":0},"2.3","Reinsurance",{"$f":"SUM(E27:CD27)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"2.4","Member Cost Sharing",{"$f":"SUM(E28:CD28)","v":"$36,225,421"},1.145171052E7,677655.31,1186299.5,631361.08,2554820.52,2463125.61,2190607.11,1720599.15,1779808.32,954040.1,1135599.56,371010.55,365395.19,46938.25,690218.4,2029658.6,60490.55,98961.22,365322.22,570295.18,139486.69,119302.52,854362.65,123121.54,175000.99,74427.34,267581.9,26746.59,110004.96,0.0,0.0,0.0,43579.9,71220.03,44090.01,703411.71,290595.57,0.0,62857.96,5899.08,42724.68,294313.06,0.0,91645.96,5911.03,29878.22,12873.24,66020.82,48331.41,441.67,3300.22,177992.15,60408.33,27084.84,12402.58,6126.53,4611.67,4581.89,1400.97,6266.31,14255.45,3025.37,1800.74,3394.23,6440.99,8359.74,8584.24,20959.13,11004.36,55911.81,73030.01,29305.57,134551.83,62928.19,270600.45,46377.5,60765.47,62204.3]
[null,"2.5","Federal Cost-Sharing Reduction (CSR) Payments",{"$f":"SUM(E29:CD29)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"2.6","Issuer CSR Payments",{"$f":"SUM(E30:CD30)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"2.7","Recoveries from CSR Load",{"$f":"SUM(E31:CD31)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[{"$f":"'Wksh 1 - Market Experience'!E16","v":0},"2.8","Incurred Claims",{"$f":"D26-D27-D28-D29","v":"$186,579,164"},{"$f":"E26-E27-E28-E29","v":"55002113.99"},{"$f":"F26-F27-F28-F29","v":"3508452.36"},{"$f":"G26-G27-G28-G29","v":"4904696.92"},{"$f":"H26-H27-H28-H29","v":"1620244.18"},{"$f":"I26-I27-I28-I29","v":"14499701.86"},{"$f":"J26-J27-J28-J29","v":"15500982.59"},{"$f":"K26-K27-K28-K29","v":"13623334.41"},{"$f":"L26-L27-L28-L29","v":"10678937.11"},{"$f":"M26-M27-M28-M29","v":"7830539.88"},{"$f":"N26-N27-N28-N29","v":"5517402.93"},{"$f":"O26-O27-O28-O29","v":"5772015.5"},{"$f":"P26-P27-P28-P29","v":"1794017.55"},{"$f":"Q26-Q27-Q28-Q29","v":"701269.39"},{"$f":"R26-R27-R28-R29","v":"111383.76"},{"$f":"S26-S27-S28-S29","v":"2708479.57"},{"$f":"T26-T27-T28-T29","v":"9248613.91"},{"$f":"U26-U27-U28-U29","v":"300590.48"},{"$f":"V26-V27-V28-V29","v":"254173.41"},{"$f":"W26-W27-W28-W29","v":"1262297.94"},{"$f":"X26-X27-X28-X29","v":"2221398.47"},{"$f":"Y26-Y27-Y28-Y29","v":"502275.33"},{"$f":"Z26-Z27-Z28-Z29","v":"1274902.44"},{"$f":"AA26-AA27-AA28-AA29","v":"5415237.35"},{"$f":"AB26-AB27-AB28-AB29","v":"472546.74"},{"$f":"AC26-AC27-AC28-AC29","v":"855938.55"},{"$f":"AD26-AD27-AD28-AD29","v":"269927.88"},{"$f":"AE26-AE27-AE28-AE29","v":"933226.57"},{"$f":"AF26-AF27-AF28-AF29","v":"114264.76"},{"$f":"AG26-AG27-AG28-AG29","v":"472533.16"},{"$f":"AH26-AH27-AH28-AH29","v":"0"},{"$f":"AI26-AI27-AI28-AI29","v":"0"},{"$f":"AJ26-AJ27-AJ28-AJ29","v":"0"},{"$f":"AK26-AK27-AK28-AK29","v":"335471.19"},{"$f":"AL26-AL27-AL28-AL29","v":"287801.36"},{"$f":"AM26-AM27-AM28-AM29","v":"301954.66"},{"$f":"AN26-AN27-AN28-AN29","v":"8185046.75"},{"$f":"AO26-AO27-AO28-AO29","v":"3779310.79"},{"$f":"AP26-AP27-AP28-AP29","v":"0"},{"$f":"AQ26-AQ27-AQ28-AQ29","v":"58310.22"},{"$f":"AR26-AR27-AR28-AR29","v":"45048.35"},{"$f":"AS26-AS27-AS28-AS29","v":"47646.44"},{"$f":"AT26-AT27-AT28-AT29","v":"349552"},{"$f":"AU26-AU27-AU28-AU29","v":"0"},{"$f":"AV26-AV27-AV28-AV29","v":"28456.03"},{"$f":"AW26-AW27-AW28-AW29","v":"-2529.98"},{"$f":"AX26-AX27-AX28-AX29","v":"47903.08"},{"$f":"AY26-AY27-AY28-AY29","v":"16216.46"},{"$f":"AZ26-AZ27-AZ28-AZ29","v":"182134.68"},{"$f":"BA26-BA27-BA28-BA29","v":"80089.67"},{"$f":"BB26-BB27-BB28-BB29","v":"1532.52"},{"$f":"BC26-BC27-BC28-BC29","v":"-1962.47"},{"$f":"BD26-BD27-BD28-BD29","v":"318835.22"},{"$f":"BE26-BE27-BE28-BE29","v":"43204.65"},{"$f":"BF26-BF27-BF28-BF29","v":"52566.22"},{"$f":"BG26-BG27-BG28-BG29","v":"-5782.46"},{"$f":"BH26-BH27-BH28-BH29","v":"42324.63"},{"$f":"BI26-BI27-BI28-BI29","v":"13692.59"},{"$f":"BJ26-BJ27-BJ28-BJ29","v":"19752.8"},{"$f":"BK26-BK27-BK28-BK29","v":"2520.22"},{"$f":"BL26-BL27-BL28-BL29","v":"11351.71"},{"$f":"BM26-BM27-BM28-BM29","v":"66334.15"},{"$f":"BN26-BN27-BN28-BN29","v":"1032.77"},{"$f":"BO26-BO27-BO28-BO29","v":"6716.24"},{"$f":"BP26-BP27-BP28-BP29","v":"21336.34"},{"$f":"BQ26-BQ27-BQ28-BQ29","v":"52111.56"},{"$f":"BR26-BR27-BR28-BR29","v":"62723.31"},{"$f":"BS26-BS27-BS28-BS29","v":"302.17"},{"$f":"BT26-BT27-BT28-BT29","v":"-5495.76"},{"$f":"BU26-BU27-BU28-BU29","v":"856.98"},{"$f":"BV26-BV27-BV28-BV29","v":"287839.61"},{"$f":"BW26-BW27-BW28-BW29","v":"102512.26"},{"$f":"BX26-BX27-BX28-BX29","v":"191436.87"},{"$f":"BY26-BY27-BY28-BY29","v":"932074.39"},{"$f":"BZ26-BZ27-BZ28-BZ29","v":"299437.37"},{"$f":"CA26-CA27-CA28-CA29","v":"2488533.41"},{"$f":"CB26-CB27-CB28-CB29","v":"171882.18"},{"$f":"CC26-CC27-CC28-CC29","v":"251553.64"},{"$f":"CD26-CD27-CD28-CD29","v":"36031.01"}]
[{"$f":"'Wksh 1 - Market Experience'!E17","v":0},"2.9","Risk Adjustment Transfer Amount",{"$f":"SUM(E33:CD33)","v":"$3,865,408"},0.0,475026.6,1235848.76,-486352.66,1343362.14,739428.32,248873.1,1365381.66,-809793.91,-508379.53,619445.08,175306.06,-2322.96,-68642.66,-3396.68,-271267.88,15724.19,1032.02,-237029.03,850865.18,249537.61,216537.55,1352868.56,-138714.43,325091.12,-199767.2,68738.35,-52181.56,-132206.28,0.0,0.0,0.0,-5222.71,-212210.86,-59169.04,740170.14,-473315.92,0.0,-116608.46,-75789.68,-75471.94,-280528.33,0.0,-274856.03,-28380.46,54057.54,-61943.05,-194271.6,-146230.17,-16905.37,-29775.3,-334123.99,-37906.77,-42840.8,-65911.02,-45649.49,-8773.43,-7211.64,-13007.35,-27350.17,-19310.11,5046.11,-468.26,7944.53,15091.44,10396.05,-8847.72,-45271.87,-56976.84,2863.4,1252.98,-9105.78,-333472.29,-74215.18,-88071.12,-19760.91,-44400.41,-11071.17]
[{"$f":"'Wksh 1 - Market Experience'!E18","v":0},"2.10","Premium",{"$f":"SUM(E34:CD34)","v":"$214,796,304"},7.184216531E7,2699108.41,4855517.32,2952198.0,1.668762835E7,1.401835064E7,1.520248303E7,1.050406773E7,1.207248864E7,6343157.36,5519026.96,1072084.08,1258146.65,134506.45,2927311.98,9632028.39,299163.34,325130.95,1532463.0,1906406.9,367681.44,507027.41,3665580.23,697639.6,1227204.39,425012.48,1124218.71,147426.18,699833.86,0.0,0.0,0.0,271165.3,437474.89,559647.03,9074630.3,4458568.43,0.0,230593.84,139243.33,211937.73,718684.15,0.0,415958.2,49538.84,169204.77,87942.72,326919.08,275492.43,21365.02,37092.25,873699.29,238896.96,94668.43,155061.45,65226.44,20602.3,21188.45,24628.59,34033.63,52008.32,16496.55,9516.19,46997.91,111495.83,316470.17,14782.4,78710.01,73328.12,200393.8,256629.41,231795.93,1020933.58,403773.42,1416272.0,217483.73,393598.94,277096.5]
[{"$f":"'Wksh 1 - Market Experience'!E19","v":{"$error":"#REF!"}},"2.11","Experience Period Member Months",{"$f":"SUM(E35:CD35)","v":"254203"},94509.0,3476.0,5787.0,3376.0,17951.0,15453.0,16147.0,11577.0,12450.0,6342.0,7176.0,1272.0,1734.0,190.0,3509.0,11294.0,326.0,405.0,1694.0,2719.0,456.0,524.0,4313.0,775.0,1209.0,522.0,1323.0,146.0,868.0,0.0,0.0,0.0,275.0,461.0,555.0,8650.0,4033.0,0.0,335.0,155.0,313.0,1147.0,0.0,663.0,59.0,307.0,152.0,442.0,356.0,36.0,51.0,1184.0,254.0,157.0,161.0,73.0,36.0,18.0,42.0,31.0,77.0,24.0,7.0,38.0,100.0,394.0,22.0,160.0,105.0,333.0,391.0,205.0,1305.0,534.0,1937.0,231.0,474.0,397.0]
[null,"2.12","Current Enrollment",{"$f":"SUM(E36:CD36)","v":"10334"},0.0,332.0,351.0,295.0,1132.0,984.0,1089.0,763.0,803.0,458.0,0.0,23.0,272.0,46.0,310.0,717.0,19.0,35.0,151.0,142.0,24.0,41.0,258.0,28.0,69.0,40.0,114.0,37.0,77.0,0.0,10.0,0.0,41.0,23.0,46.0,412.0,242.0,1.0,0.0,0.0,0.0,0.0,5.0,54.0,24.0,23.0,0.0,36.0,22.0,3.0,10.0,101.0,16.0,33.0,87.0,13.0,3.0,2.0,24.0,1.0,11.0,1.0,1.0,3.0,20.0,35.0,0.0,0.0,16.0,29.0,27.0,13.0,110.0,45.0,131.0,20.0,30.0,0.0]
[null,"2.13","Current Premium PMPM",{"$f":"IF(OR(D36=0,D36=\"\"), 0, SUMPRODUCT(E37:CD37,E36:CD36)/D36)","v":"$1,150.07"},0.0,1006.25,1051.79,1076.15,1190.07,1185.33,1211.65,1190.93,1254.63,1243.17,0.0,928.28,921.76,885.27,1043.73,1072.59,1237.23,1026.71,1053.67,985.99,1145.64,980.47,1079.68,1293.15,1107.01,1024.59,1111.35,1266.96,1001.08,0.0,1250.2,0.0,1044.32,1245.2,1338.02,1446.17,1510.58,1845.05,0.0,0.0,0.0,0.0,832.55,759.16,1013.41,726.86,0.0,928.79,1037.79,739.64,652.51,967.68,1278.24,814.29,1112.36,1129.35,765.03,1921.22,943.29,2330.64,844.72,822.44,1645.07,1705.1,1186.64,975.25,0.0,0.0,849.39,733.09,756.93,1481.36,1038.43,948.53,948.69,1194.36,972.52,0.0]
[null,"2.14","Loss Ratio",{"$f":"IF(OR(D33+D34=0,D33+D34=\"\"), 0, D32/(D33+D34))","v":"85.33%"},0.765596551171099,1.10532549779601,0.805188336341132,0.657074534934133,0.804154484360776,1.05036012749713,0.881691826618975,0.899699451854691,0.695263439853528,0.945606343678042,0.940301668295943,1.43821687575629,0.558413888497358,1.69112284610406,0.926319435450131,0.988019499069526,0.954596328409702,0.779283466789624,0.974420903907592,0.805650804689539,0.813771593731593,1.76197371415001,1.07906597767634,0.845456181549312,0.551401807507644,1.19837308022614,0.782280101515137,1.1996977887045,0.832470402512859,0.0,0.0,0.0,1.26144214057628,1.2776179135213,0.603332546152529,0.833949380839372,0.948324047351268,0.0,0.511558763062421,0.709941035700862,0.349145672332971,0.797780113932984,0.0,0.201669683747599,-0.119573426699019,0.214559636151754,0.623717916419709,1.37307305046428,0.619590513116512,0.343641317143722,-0.268208748180594,0.590900324755414,0.214958998745163,1.01425089281528,-0.0648618296064304,2.16196240987488,1.15755689258568,1.41325524207598,0.216863260719166,1.69847803383278,2.02867832826323,0.0479406907039335,0.742295751624957,0.388339869871087,0.411665090810474,0.191892909582397,0.0509159718805395,-0.164356031764925,0.0524105758081324,1.41613487738688,0.397515549627099,0.859655759358912,1.3558209073852,0.908602285289544,1.87361222799371,0.869308762640549,0.720374281071573,0.135442027268606]
[null,null,"Per Member Per Month"]
[null,"2.15","Allowed Claims",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D26/D35)","v":"$876.48"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E26/E35)","v":"703.1481"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F26/F35)","v":"1204.2887"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G26/G35)","v":"1052.5309"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H26/H35)","v":"666.9447"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I26/I35)","v":"950.0597"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J26/J35)","v":"1162.4997"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K26/K35)","v":"979.3734"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L26/L35)","v":"1071.0492"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M26/M35)","v":"771.9155"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N26/N35)","v":"1020.4104"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O26/O35)","v":"962.5996"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P26/P35)","v":"1702.0661"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q26/Q35)","v":"615.1468"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R26/R35)","v":"833.2737"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S26/S35)","v":"968.566"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T26/T35)","v":"998.6074"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U26/U35)","v":"1107.6105"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V26/V35)","v":"871.9374"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W26/W35)","v":"960.8147"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X26/X35)","v":"1026.7354"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y26/Y35)","v":"1407.3729"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z26/Z35)","v":"2660.6965"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA26/AA35)","v":"1453.6518"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB26/AB35)","v":"768.6042"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC26/AC35)","v":"852.7209"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD26/AD35)","v":"659.6843"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE26/AE35)","v":"907.6406"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF26/AF35)","v":"965.8312"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG26/AG35)","v":"671.1269"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH26/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI26/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ26/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK26/AK35)","v":"1378.3676"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL26/AL35)","v":"778.7883"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM26/AM35)","v":"623.5039"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN26/AN35)","v":"1027.5675"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO26/AO35)","v":"1009.1511"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP26/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ26/AQ35)","v":"361.6961"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR26/AR35)","v":"328.6931"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS26/AS35)","v":"288.7256"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT26/AT35)","v":"561.347"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU26/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV26/AV35)","v":"181.1493"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW26/AW35)","v":"57.3059"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX26/AX35)","v":"253.3593"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY26/AY35)","v":"191.3796"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ26/AZ35)","v":"561.4378"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA26/BA35)","v":"360.7334"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB26/BB35)","v":"54.8386"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC26/BC35)","v":"26.2304"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD26/BD35)","v":"419.6177"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE26/BE35)","v":"407.9251"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF26/BF35)","v":"507.3316"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG26/BG35)","v":"41.1188"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH26/BH35)","v":"663.7145"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI26/BI35)","v":"508.4517"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ26/BJ35)","v":"1351.9272"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK26/BK35)","v":"93.3617"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL26/BL35)","v":"568.3232"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM26/BM35)","v":"1046.6182"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN26/BN35)","v":"169.0892"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO26/BO35)","v":"1216.7114"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP26/BP35)","v":"650.8045"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ26/BQ35)","v":"585.5255"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR26/BR35)","v":"180.4138"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS26/BS35)","v":"403.9277"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT26/BT35)","v":"96.6461"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU26/BU35)","v":"112.9651"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV26/BV35)","v":"1032.2865"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW26/BW35)","v":"448.9572"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX26/BX35)","v":"1076.7924"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY26/BY35)","v":"817.3381"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ26/BZ35)","v":"678.5872"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA26/CA35)","v":"1424.4367"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB26/CB35)","v":"944.8471"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC26/CC35)","v":"658.9011"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD26/CD35)","v":"247.4441"}]
[null,"2.16","Reinsurance",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D27/D35)","v":"$0.00"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E27/E35)","v":"0"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F27/F35)","v":"0"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G27/G35)","v":"0"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H27/H35)","v":"0"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I27/I35)","v":"0"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J27/J35)","v":"0"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K27/K35)","v":"0"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L27/L35)","v":"0"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M27/M35)","v":"0"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N27/N35)","v":"0"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O27/O35)","v":"0"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P27/P35)","v":"0"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q27/Q35)","v":"0"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R27/R35)","v":"0"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S27/S35)","v":"0"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T27/T35)","v":"0"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U27/U35)","v":"0"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V27/V35)","v":"0"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W27/W35)","v":"0"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X27/X35)","v":"0"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y27/Y35)","v":"0"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z27/Z35)","v":"0"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA27/AA35)","v":"0"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB27/AB35)","v":"0"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC27/AC35)","v":"0"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD27/AD35)","v":"0"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE27/AE35)","v":"0"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF27/AF35)","v":"0"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG27/AG35)","v":"0"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH27/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI27/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ27/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK27/AK35)","v":"0"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL27/AL35)","v":"0"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM27/AM35)","v":"0"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN27/AN35)","v":"0"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO27/AO35)","v":"0"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP27/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ27/AQ35)","v":"0"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR27/AR35)","v":"0"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS27/AS35)","v":"0"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT27/AT35)","v":"0"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU27/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV27/AV35)","v":"0"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW27/AW35)","v":"0"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX27/AX35)","v":"0"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY27/AY35)","v":"0"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ27/AZ35)","v":"0"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA27/BA35)","v":"0"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB27/BB35)","v":"0"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC27/BC35)","v":"0"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD27/BD35)","v":"0"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE27/BE35)","v":"0"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF27/BF35)","v":"0"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG27/BG35)","v":"0"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH27/BH35)","v":"0"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI27/BI35)","v":"0"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ27/BJ35)","v":"0"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK27/BK35)","v":"0"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL27/BL35)","v":"0"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM27/BM35)","v":"0"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN27/BN35)","v":"0"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO27/BO35)","v":"0"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP27/BP35)","v":"0"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ27/BQ35)","v":"0"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR27/BR35)","v":"0"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS27/BS35)","v":"0"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT27/BT35)","v":"0"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU27/BU35)","v":"0"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV27/BV35)","v":"0"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW27/BW35)","v":"0"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX27/BX35)","v":"0"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY27/BY35)","v":"0"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ27/BZ35)","v":"0"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA27/CA35)","v":"0"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB27/CB35)","v":"0"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC27/CC35)","v":"0"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD27/CD35)","v":"0"}]
[null,"2.17","Member Cost Sharing",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D28/D35)","v":"$142.51"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E28/E35)","v":"121.1706"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F28/F35)","v":"194.9526"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G28/G35)","v":"204.9939"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H28/H35)","v":"187.0145"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I28/I35)","v":"142.3219"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J28/J35)","v":"159.3947"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K28/K35)","v":"135.6665"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L28/L35)","v":"148.6222"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M28/M35)","v":"142.9565"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N28/N35)","v":"150.4321"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O28/O35)","v":"158.2497"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P28/P35)","v":"291.675"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q28/Q35)","v":"210.7239"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R28/R35)","v":"247.0434"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S28/S35)","v":"196.6995"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T28/T35)","v":"179.7112"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U28/U35)","v":"185.5538"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V28/V35)","v":"244.3487"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W28/W35)","v":"215.6566"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X28/X35)","v":"209.7445"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y28/Y35)","v":"305.8919"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z28/Z35)","v":"227.6766"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA28/AA35)","v":"198.0901"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB28/AB35)","v":"158.8665"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC28/AC35)","v":"144.7485"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD28/AD35)","v":"142.5811"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE28/AE35)","v":"202.2539"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF28/AF35)","v":"183.1958"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG28/AG35)","v":"126.7338"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH28/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI28/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ28/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK28/AK35)","v":"158.4724"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL28/AL35)","v":"154.4903"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM28/AM35)","v":"79.4415"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN28/AN35)","v":"81.3193"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO28/AO35)","v":"72.0544"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP28/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ28/AQ35)","v":"187.6357"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR28/AR35)","v":"38.0586"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS28/AS35)","v":"136.5006"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT28/AT35)","v":"256.5938"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU28/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV28/AV35)","v":"138.2292"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW28/AW35)","v":"100.1869"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX28/AX35)","v":"97.3232"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY28/AY35)","v":"84.6924"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ28/AZ35)","v":"149.3684"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA28/BA35)","v":"135.7624"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB28/BB35)","v":"12.2686"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC28/BC35)","v":"64.7102"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD28/BD35)","v":"150.3312"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE28/BE35)","v":"237.8281"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF28/BF35)","v":"172.5149"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG28/BG35)","v":"77.0347"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH28/BH35)","v":"83.9251"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI28/BI35)","v":"128.1019"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ28/BJ35)","v":"254.5494"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK28/BK35)","v":"33.3564"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL28/BL35)","v":"202.139"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM28/BM35)","v":"185.1357"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN28/BN35)","v":"126.0571"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO28/BO35)","v":"257.2486"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP28/BP35)","v":"89.3218"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ28/BQ35)","v":"64.4099"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR28/BR35)","v":"21.2176"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS28/BS35)","v":"390.1927"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT28/BT35)","v":"130.9946"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU28/BU35)","v":"104.8034"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV28/BV35)","v":"167.9033"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW28/BW35)","v":"186.7775"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX28/BX35)","v":"142.954"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY28/BY35)","v":"103.1049"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ28/BZ35)","v":"117.8431"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA28/CA35)","v":"139.7008"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB28/CB35)","v":"200.7684"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC28/CC35)","v":"128.1972"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD28/CD35)","v":"156.6859"}]
[null,"2.18","Federal CSR Payments",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D29/D35)","v":"$0.00"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E29/E35)","v":"0"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F29/F35)","v":"0"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G29/G35)","v":"0"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H29/H35)","v":"0"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I29/I35)","v":"0"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J29/J35)","v":"0"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K29/K35)","v":"0"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L29/L35)","v":"0"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M29/M35)","v":"0"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N29/N35)","v":"0"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O29/O35)","v":"0"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P29/P35)","v":"0"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q29/Q35)","v":"0"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R29/R35)","v":"0"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S29/S35)","v":"0"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T29/T35)","v":"0"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U29/U35)","v":"0"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V29/V35)","v":"0"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W29/W35)","v":"0"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X29/X35)","v":"0"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y29/Y35)","v":"0"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z29/Z35)","v":"0"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA29/AA35)","v":"0"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB29/AB35)","v":"0"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC29/AC35)","v":"0"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD29/AD35)","v":"0"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE29/AE35)","v":"0"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF29/AF35)","v":"0"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG29/AG35)","v":"0"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH29/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI29/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ29/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK29/AK35)","v":"0"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL29/AL35)","v":"0"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM29/AM35)","v":"0"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN29/AN35)","v":"0"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO29/AO35)","v":"0"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP29/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ29/AQ35)","v":"0"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR29/AR35)","v":"0"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS29/AS35)","v":"0"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT29/AT35)","v":"0"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU29/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV29/AV35)","v":"0"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW29/AW35)","v":"0"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX29/AX35)","v":"0"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY29/AY35)","v":"0"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ29/AZ35)","v":"0"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA29/BA35)","v":"0"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB29/BB35)","v":"0"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC29/BC35)","v":"0"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD29/BD35)","v":"0"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE29/BE35)","v":"0"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF29/BF35)","v":"0"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG29/BG35)","v":"0"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH29/BH35)","v":"0"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI29/BI35)","v":"0"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ29/BJ35)","v":"0"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK29/BK35)","v":"0"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL29/BL35)","v":"0"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM29/BM35)","v":"0"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN29/BN35)","v":"0"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO29/BO35)","v":"0"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP29/BP35)","v":"0"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ29/BQ35)","v":"0"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR29/BR35)","v":"0"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS29/BS35)","v":"0"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT29/BT35)","v":"0"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU29/BU35)","v":"0"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV29/BV35)","v":"0"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW29/BW35)","v":"0"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX29/BX35)","v":"0"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY29/BY35)","v":"0"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ29/BZ35)","v":"0"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA29/CA35)","v":"0"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB29/CB35)","v":"0"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC29/CC35)","v":"0"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD29/CD35)","v":"0"}]
[null,"2.19","Issuer CSR Payments",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D30/D35)","v":"$0.00"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E30/E35)","v":"0"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F30/F35)","v":"0"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G30/G35)","v":"0"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H30/H35)","v":"0"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I30/I35)","v":"0"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J30/J35)","v":"0"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K30/K35)","v":"0"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L30/L35)","v":"0"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M30/M35)","v":"0"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N30/N35)","v":"0"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O30/O35)","v":"0"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P30/P35)","v":"0"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q30/Q35)","v":"0"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R30/R35)","v":"0"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S30/S35)","v":"0"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T30/T35)","v":"0"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U30/U35)","v":"0"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V30/V35)","v":"0"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W30/W35)","v":"0"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X30/X35)","v":"0"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y30/Y35)","v":"0"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z30/Z35)","v":"0"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA30/AA35)","v":"0"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB30/AB35)","v":"0"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC30/AC35)","v":"0"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD30/AD35)","v":"0"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE30/AE35)","v":"0"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF30/AF35)","v":"0"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG30/AG35)","v":"0"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH30/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI30/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ30/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK30/AK35)","v":"0"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL30/AL35)","v":"0"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM30/AM35)","v":"0"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN30/AN35)","v":"0"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO30/AO35)","v":"0"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP30/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ30/AQ35)","v":"0"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR30/AR35)","v":"0"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS30/AS35)","v":"0"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT30/AT35)","v":"0"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU30/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV30/AV35)","v":"0"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW30/AW35)","v":"0"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX30/AX35)","v":"0"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY30/AY35)","v":"0"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ30/AZ35)","v":"0"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA30/BA35)","v":"0"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB30/BB35)","v":"0"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC30/BC35)","v":"0"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD30/BD35)","v":"0"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE30/BE35)","v":"0"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF30/BF35)","v":"0"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG30/BG35)","v":"0"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH30/BH35)","v":"0"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI30/BI35)","v":"0"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ30/BJ35)","v":"0"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK30/BK35)","v":"0"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL30/BL35)","v":"0"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM30/BM35)","v":"0"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN30/BN35)","v":"0"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO30/BO35)","v":"0"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP30/BP35)","v":"0"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ30/BQ35)","v":"0"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR30/BR35)","v":"0"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS30/BS35)","v":"0"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT30/BT35)","v":"0"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU30/BU35)","v":"0"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV30/BV35)","v":"0"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW30/BW35)","v":"0"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX30/BX35)","v":"0"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY30/BY35)","v":"0"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ30/BZ35)","v":"0"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA30/CA35)","v":"0"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB30/CB35)","v":"0"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC30/CC35)","v":"0"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD30/CD35)","v":"0"}]
[null,"2.20","Recoveries from CSR Load",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D31/D35)","v":"$0.00"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E31/E35)","v":"0"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F31/F35)","v":"0"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G31/G35)","v":"0"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H31/H35)","v":"0"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I31/I35)","v":"0"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J31/J35)","v":"0"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K31/K35)","v":"0"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L31/L35)","v":"0"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M31/M35)","v":"0"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N31/N35)","v":"0"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O31/O35)","v":"0"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P31/P35)","v":"0"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q31/Q35)","v":"0"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R31/R35)","v":"0"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S31/S35)","v":"0"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T31/T35)","v":"0"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U31/U35)","v":"0"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V31/V35)","v":"0"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W31/W35)","v":"0"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X31/X35)","v":"0"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y31/Y35)","v":"0"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z31/Z35)","v":"0"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA31/AA35)","v":"0"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB31/AB35)","v":"0"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC31/AC35)","v":"0"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD31/AD35)","v":"0"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE31/AE35)","v":"0"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF31/AF35)","v":"0"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG31/AG35)","v":"0"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH31/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI31/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ31/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK31/AK35)","v":"0"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL31/AL35)","v":"0"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM31/AM35)","v":"0"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN31/AN35)","v":"0"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO31/AO35)","v":"0"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP31/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ31/AQ35)","v":"0"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR31/AR35)","v":"0"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS31/AS35)","v":"0"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT31/AT35)","v":"0"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU31/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV31/AV35)","v":"0"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW31/AW35)","v":"0"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX31/AX35)","v":"0"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY31/AY35)","v":"0"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ31/AZ35)","v":"0"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA31/BA35)","v":"0"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB31/BB35)","v":"0"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC31/BC35)","v":"0"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD31/BD35)","v":"0"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE31/BE35)","v":"0"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF31/BF35)","v":"0"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG31/BG35)","v":"0"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH31/BH35)","v":"0"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI31/BI35)","v":"0"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ31/BJ35)","v":"0"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK31/BK35)","v":"0"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL31/BL35)","v":"0"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM31/BM35)","v":"0"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN31/BN35)","v":"0"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO31/BO35)","v":"0"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP31/BP35)","v":"0"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ31/BQ35)","v":"0"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR31/BR35)","v":"0"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS31/BS35)","v":"0"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT31/BT35)","v":"0"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU31/BU35)","v":"0"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV31/BV35)","v":"0"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW31/BW35)","v":"0"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX31/BX35)","v":"0"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY31/BY35)","v":"0"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ31/BZ35)","v":"0"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA31/CA35)","v":"0"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB31/CB35)","v":"0"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC31/CC35)","v":"0"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD31/CD35)","v":"0"}]
[null,"2.21","Incurred Claims",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D32/D35)","v":"$733.98"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E32/E35)","v":"581.9775"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F32/F35)","v":"1009.3361"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G32/G35)","v":"847.5371"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H32/H35)","v":"479.9301"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I32/I35)","v":"807.7378"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J32/J35)","v":"1003.1051"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K32/K35)","v":"843.7068"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L32/L35)","v":"922.427"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M32/M35)","v":"628.959"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N32/N35)","v":"869.9784"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O32/O35)","v":"804.35"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P32/P35)","v":"1410.3912"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q32/Q35)","v":"404.4229"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R32/R35)","v":"586.2303"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S32/S35)","v":"771.8665"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T32/T35)","v":"818.8962"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U32/U35)","v":"922.0567"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V32/V35)","v":"627.5887"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W32/W35)","v":"745.1582"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X32/X35)","v":"816.991"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y32/Y35)","v":"1101.481"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z32/Z35)","v":"2433.0199"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA32/AA35)","v":"1255.5616"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB32/AB35)","v":"609.7377"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC32/AC35)","v":"707.9723"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD32/AD35)","v":"517.1032"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE32/AE35)","v":"705.3867"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF32/AF35)","v":"782.6353"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG32/AG35)","v":"544.393"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH32/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI32/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ32/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK32/AK35)","v":"1219.8952"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL32/AL35)","v":"624.298"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM32/AM35)","v":"544.0625"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN32/AN35)","v":"946.2482"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO32/AO35)","v":"937.0967"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP32/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ32/AQ35)","v":"174.0604"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR32/AR35)","v":"290.6345"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS32/AS35)","v":"152.225"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT32/AT35)","v":"304.7533"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU32/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV32/AV35)","v":"42.9201"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW32/AW35)","v":"-42.881"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX32/AX35)","v":"156.0361"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY32/AY35)","v":"106.6872"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ32/AZ35)","v":"412.0694"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA32/BA35)","v":"224.971"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB32/BB35)","v":"42.57"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC32/BC35)","v":"-38.4798"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD32/BD35)","v":"269.2865"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE32/BE35)","v":"170.097"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF32/BF35)","v":"334.8167"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG32/BG35)","v":"-35.9159"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH32/BH35)","v":"579.7895"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI32/BI35)","v":"380.3497"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ32/BJ35)","v":"1097.3778"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK32/BK35)","v":"60.0052"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL32/BL35)","v":"366.1842"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM32/BM35)","v":"861.4825"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN32/BN35)","v":"43.0321"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO32/BO35)","v":"959.4629"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP32/BP35)","v":"561.4826"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ32/BQ35)","v":"521.1156"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR32/BR35)","v":"159.1962"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS32/BS35)","v":"13.735"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT32/BT35)","v":"-34.3485"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU32/BU35)","v":"8.1617"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV32/BV35)","v":"864.3832"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW32/BW35)","v":"262.1797"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX32/BX35)","v":"933.8384"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY32/BY35)","v":"714.2332"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ32/BZ35)","v":"560.7441"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA32/CA35)","v":"1284.7359"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB32/CB35)","v":"744.0787"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC32/CC35)","v":"530.7039"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD32/CD35)","v":"90.7582"}]
[null,"2.22","Risk Adjustment Transfer Amount",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D33/D35)","v":"$15.21"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E33/E35)","v":"0"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F33/F35)","v":"136.659"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G33/G35)","v":"213.556"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H33/H35)","v":"-144.0618"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I33/I35)","v":"74.8349"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J33/J35)","v":"47.8501"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K33/K35)","v":"15.413"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L33/L35)","v":"117.9392"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M33/M35)","v":"-65.0437"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N33/N35)","v":"-80.1608"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O33/O35)","v":"86.3218"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P33/P35)","v":"137.8192"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q33/Q35)","v":"-1.3397"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R33/R35)","v":"-361.2772"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S33/S35)","v":"-0.968"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T33/T35)","v":"-24.0188"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U33/U35)","v":"48.2337"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V33/V35)","v":"2.5482"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W33/W35)","v":"-139.9227"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X33/X35)","v":"312.9331"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y33/Y35)","v":"547.2316"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z33/Z35)","v":"413.2396"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA33/AA35)","v":"313.6723"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB33/AB35)","v":"-178.9864"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC33/AC35)","v":"268.8926"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD33/AD35)","v":"-382.6958"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE33/AE35)","v":"51.9564"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF33/AF35)","v":"-357.4079"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG33/AG35)","v":"-152.3114"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH33/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI33/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ33/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK33/AK35)","v":"-18.9917"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL33/AL35)","v":"-460.3272"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM33/AM35)","v":"-106.6109"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN33/AN35)","v":"85.5688"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO33/AO35)","v":"-117.3608"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP33/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ33/AQ35)","v":"-348.085"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR33/AR35)","v":"-488.9657"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS33/AS35)","v":"-241.1244"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT33/AT35)","v":"-244.5757"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU33/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV33/AV35)","v":"-414.5641"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW33/AW35)","v":"-481.0247"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX33/AX35)","v":"176.0832"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY33/AY35)","v":"-407.5201"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ33/AZ35)","v":"-439.5285"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA33/BA35)","v":"-410.7589"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB33/BB35)","v":"-469.5936"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC33/BC35)","v":"-583.8294"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD33/BD35)","v":"-282.1993"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE33/BE35)","v":"-149.2393"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF33/BF35)","v":"-272.8713"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG33/BG35)","v":"-409.3852"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH33/BH35)","v":"-625.3355"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI33/BI35)","v":"-243.7064"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ33/BJ35)","v":"-400.6467"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK33/BK35)","v":"-309.6988"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL33/BL35)","v":"-882.2635"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM33/BM35)","v":"-250.7806"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN33/BN35)","v":"210.2546"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO33/BO35)","v":"-66.8943"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP33/BP35)","v":"209.0666"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ33/BQ35)","v":"150.9144"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR33/BR35)","v":"26.3859"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS33/BS35)","v":"-402.1691"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT33/BT35)","v":"-282.9492"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU33/BU35)","v":"-542.6366"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV33/BV35)","v":"8.5988"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW33/BW35)","v":"3.2046"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX33/BX35)","v":"-44.4184"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY33/BY35)","v":"-255.5343"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ33/BZ35)","v":"-138.9797"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA33/CA35)","v":"-45.4678"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB33/CB35)","v":"-85.5451"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC33/CC35)","v":"-93.6718"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD33/CD35)","v":"-27.8871"}]
[null,"2.23","Premium",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D34/D35)","v":"$844.98"},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E34/E35)","v":"760.1622"},{"$f":"IF(OR(F35=0,F35=\"\"), 0, F34/F35)","v":"776.4984"},{"$f":"IF(OR(G35=0,G35=\"\"), 0, G34/G35)","v":"839.0388"},{"$f":"IF(OR(H35=0,H35=\"\"), 0, H34/H35)","v":"874.4662"},{"$f":"IF(OR(I35=0,I35=\"\"), 0, I34/I35)","v":"929.6211"},{"$f":"IF(OR(J35=0,J35=\"\"), 0, J34/J35)","v":"907.1605"},{"$f":"IF(OR(K35=0,K35=\"\"), 0, K34/K35)","v":"941.5051"},{"$f":"IF(OR(L35=0,L35=\"\"), 0, L34/L35)","v":"907.3221"},{"$f":"IF(OR(M35=0,M35=\"\"), 0, M34/M35)","v":"969.6778"},{"$f":"IF(OR(N35=0,N35=\"\"), 0, N34/N35)","v":"1000.1825"},{"$f":"IF(OR(O35=0,O35=\"\"), 0, O34/O35)","v":"769.0952"},{"$f":"IF(OR(P35=0,P35=\"\"), 0, P34/P35)","v":"842.8334"},{"$f":"IF(OR(Q35=0,Q35=\"\"), 0, Q34/Q35)","v":"725.5748"},{"$f":"IF(OR(R35=0,R35=\"\"), 0, R34/R35)","v":"707.9287"},{"$f":"IF(OR(S35=0,S35=\"\"), 0, S34/S35)","v":"834.2297"},{"$f":"IF(OR(T35=0,T35=\"\"), 0, T34/T35)","v":"852.8447"},{"$f":"IF(OR(U35=0,U35=\"\"), 0, U34/U35)","v":"917.679"},{"$f":"IF(OR(V35=0,V35=\"\"), 0, V34/V35)","v":"802.7925"},{"$f":"IF(OR(W35=0,W35=\"\"), 0, W34/W35)","v":"904.6417"},{"$f":"IF(OR(X35=0,X35=\"\"), 0, X34/X35)","v":"701.1427"},{"$f":"IF(OR(Y35=0,Y35=\"\"), 0, Y34/Y35)","v":"806.3189"},{"$f":"IF(OR(Z35=0,Z35=\"\"), 0, Z34/Z35)","v":"967.6096"},{"$f":"IF(OR(AA35=0,AA35=\"\"), 0, AA34/AA35)","v":"849.8911"},{"$f":"IF(OR(AB35=0,AB35=\"\"), 0, AB34/AB35)","v":"900.1801"},{"$f":"IF(OR(AC35=0,AC35=\"\"), 0, AC34/AC35)","v":"1015.0574"},{"$f":"IF(OR(AD35=0,AD35=\"\"), 0, AD34/AD35)","v":"814.2002"},{"$f":"IF(OR(AE35=0,AE35=\"\"), 0, AE34/AE35)","v":"849.7496"},{"$f":"IF(OR(AF35=0,AF35=\"\"), 0, AF34/AF35)","v":"1009.7684"},{"$f":"IF(OR(AG35=0,AG35=\"\"), 0, AG34/AG35)","v":"806.2602"},{"$f":"IF(OR(AH35=0,AH35=\"\"), 0, AH34/AH35)","v":"0"},{"$f":"IF(OR(AI35=0,AI35=\"\"), 0, AI34/AI35)","v":"0"},{"$f":"IF(OR(AJ35=0,AJ35=\"\"), 0, AJ34/AJ35)","v":"0"},{"$f":"IF(OR(AK35=0,AK35=\"\"), 0, AK34/AK35)","v":"986.0556"},{"$f":"IF(OR(AL35=0,AL35=\"\"), 0, AL34/AL35)","v":"948.9694"},{"$f":"IF(OR(AM35=0,AM35=\"\"), 0, AM34/AM35)","v":"1008.373"},{"$f":"IF(OR(AN35=0,AN35=\"\"), 0, AN34/AN35)","v":"1049.0902"},{"$f":"IF(OR(AO35=0,AO35=\"\"), 0, AO34/AO35)","v":"1105.5216"},{"$f":"IF(OR(AP35=0,AP35=\"\"), 0, AP34/AP35)","v":"0"},{"$f":"IF(OR(AQ35=0,AQ35=\"\"), 0, AQ34/AQ35)","v":"688.3398"},{"$f":"IF(OR(AR35=0,AR35=\"\"), 0, AR34/AR35)","v":"898.3441"},{"$f":"IF(OR(AS35=0,AS35=\"\"), 0, AS34/AS35)","v":"677.1173"},{"$f":"IF(OR(AT35=0,AT35=\"\"), 0, AT34/AT35)","v":"626.5773"},{"$f":"IF(OR(AU35=0,AU35=\"\"), 0, AU34/AU35)","v":"0"},{"$f":"IF(OR(AV35=0,AV35=\"\"), 0, AV34/AV35)","v":"627.3879"},{"$f":"IF(OR(AW35=0,AW35=\"\"), 0, AW34/AW35)","v":"839.6414"},{"$f":"IF(OR(AX35=0,AX35=\"\"), 0, AX34/AX35)","v":"551.1556"},{"$f":"IF(OR(AY35=0,AY35=\"\"), 0, AY34/AY35)","v":"578.5705"},{"$f":"IF(OR(AZ35=0,AZ35=\"\"), 0, AZ34/AZ35)","v":"739.6359"},{"$f":"IF(OR(BA35=0,BA35=\"\"), 0, BA34/BA35)","v":"773.8551"},{"$f":"IF(OR(BB35=0,BB35=\"\"), 0, BB34/BB35)","v":"593.4728"},{"$f":"IF(OR(BC35=0,BC35=\"\"), 0, BC34/BC35)","v":"727.299"},{"$f":"IF(OR(BD35=0,BD35=\"\"), 0, BD34/BD35)","v":"737.9217"},{"$f":"IF(OR(BE35=0,BE35=\"\"), 0, BE34/BE35)","v":"940.5392"},{"$f":"IF(OR(BF35=0,BF35=\"\"), 0, BF34/BF35)","v":"602.9836"},{"$f":"IF(OR(BG35=0,BG35=\"\"), 0, BG34/BG35)","v":"963.1146"},{"$f":"IF(OR(BH35=0,BH35=\"\"), 0, BH34/BH35)","v":"893.5129"},{"$f":"IF(OR(BI35=0,BI35=\"\"), 0, BI34/BI35)","v":"572.2861"},{"$f":"IF(OR(BJ35=0,BJ35=\"\"), 0, BJ34/BJ35)","v":"1177.1361"},{"$f":"IF(OR(BK35=0,BK35=\"\"), 0, BK34/BK35)","v":"586.395"},{"$f":"IF(OR(BL35=0,BL35=\"\"), 0, BL34/BL35)","v":"1097.859"},{"$f":"IF(OR(BM35=0,BM35=\"\"), 0, BM34/BM35)","v":"675.4327"},{"$f":"IF(OR(BN35=0,BN35=\"\"), 0, BN34/BN35)","v":"687.3562"},{"$f":"IF(OR(BO35=0,BO35=\"\"), 0, BO34/BO35)","v":"1359.4557"},{"$f":"IF(OR(BP35=0,BP35=\"\"), 0, BP34/BP35)","v":"1236.7871"},{"$f":"IF(OR(BQ35=0,BQ35=\"\"), 0, BQ34/BQ35)","v":"1114.9583"},{"$f":"IF(OR(BR35=0,BR35=\"\"), 0, BR34/BR35)","v":"803.2238"},{"$f":"IF(OR(BS35=0,BS35=\"\"), 0, BS34/BS35)","v":"671.9273"},{"$f":"IF(OR(BT35=0,BT35=\"\"), 0, BT34/BT35)","v":"491.9376"},{"$f":"IF(OR(BU35=0,BU35=\"\"), 0, BU34/BU35)","v":"698.363"},{"$f":"IF(OR(BV35=0,BV35=\"\"), 0, BV34/BV35)","v":"601.7832"},{"$f":"IF(OR(BW35=0,BW35=\"\"), 0, BW34/BW35)","v":"656.3412"},{"$f":"IF(OR(BX35=0,BX35=\"\"), 0, BX34/BX35)","v":"1130.7119"},{"$f":"IF(OR(BY35=0,BY35=\"\"), 0, BY34/BY35)","v":"782.3246"},{"$f":"IF(OR(BZ35=0,BZ35=\"\"), 0, BZ34/BZ35)","v":"756.13"},{"$f":"IF(OR(CA35=0,CA35=\"\"), 0, CA34/CA35)","v":"731.1678"},{"$f":"IF(OR(CB35=0,CB35=\"\"), 0, CB34/CB35)","v":"941.488"},{"$f":"IF(OR(CC35=0,CC35=\"\"), 0, CC34/CC35)","v":"830.3775"},{"$f":"IF(OR(CD35=0,CD35=\"\"), 0, CD34/CD35)","v":"697.9761"}]
[]
[null,null,"Section III: Plan Adjustment Factors"]
[null,"3.1","Plan ID (Standard Component ID)",null,{"$f":"IF(E13<>\"\",E13,\"\")","v":"36239KY0470001"},{"$f":"IF(F13<>\"\",F13,\"\")","v":"36239KY0980053"},{"$f":"IF(G13<>\"\",G13,\"\")","v":"36239KY0980054"},{"$f":"IF(H13<>\"\",H13,\"\")","v":"36239KY0980051"},{"$f":"IF(I13<>\"\",I13,\"\")","v":"36239KY0980047"},{"$f":"IF(J13<>\"\",J13,\"\")","v":"36239KY0980050"},{"$f":"IF(K13<>\"\",K13,\"\")","v":"36239KY0980048"},{"$f":"IF(L13<>\"\",L13,\"\")","v":"36239KY0980049"},{"$f":"IF(M13<>\"\",M13,\"\")","v":"36239KY0980046"},{"$f":"IF(N13<>\"\",N13,\"\")","v":"36239KY0980045"},{"$f":"IF(O13<>\"\",O13,\"\")","v":"36239KY0980052"},{"$f":"IF(P13<>\"\",P13,\"\")","v":"36239KY0990273"},{"$f":"IF(Q13<>\"\",Q13,\"\")","v":"36239KY0990238"},{"$f":"IF(R13<>\"\",R13,\"\")","v":"36239KY0990274"},{"$f":"IF(S13<>\"\",S13,\"\")","v":"36239KY0990220"},{"$f":"IF(T13<>\"\",T13,\"\")","v":"36239KY0990260"},{"$f":"IF(U13<>\"\",U13,\"\")","v":"36239KY0990284"},{"$f":"IF(V13<>\"\",V13,\"\")","v":"36239KY0990265"},{"$f":"IF(W13<>\"\",W13,\"\")","v":"36239KY0990263"},{"$f":"IF(X13<>\"\",X13,\"\")","v":"36239KY0990269"},{"$f":"IF(Y13<>\"\",Y13,\"\")","v":"36239KY0990272"},{"$f":"IF(Z13<>\"\",Z13,\"\")","v":"36239KY0990271"},{"$f":"IF(AA13<>\"\",AA13,\"\")","v":"36239KY0990257"},{"$f":"IF(AB13<>\"\",AB13,\"\")","v":"36239KY0990237"},{"$f":"IF(AC13<>\"\",AC13,\"\")","v":"36239KY0990261"},{"$f":"IF(AD13<>\"\",AD13,\"\")","v":"36239KY0990278"},{"$f":"IF(AE13<>\"\",AE13,\"\")","v":"36239KY0990275"},{"$f":"IF(AF13<>\"\",AF13,\"\")","v":"36239KY0990286"},{"$f":"IF(AG13<>\"\",AG13,\"\")","v":"36239KY0990262"},{"$f":"IF(AH13<>\"\",AH13,\"\")","v":"36239KY0990289"},{"$f":"IF(AI13<>\"\",AI13,\"\")","v":"36239KY0990283"},{"$f":"IF(AJ13<>\"\",AJ13,\"\")","v":"36239KY0990287"},{"$f":"IF(AK13<>\"\",AK13,\"\")","v":"36239KY0990282"},{"$f":"IF(AL13<>\"\",AL13,\"\")","v":"36239KY0990285"},{"$f":"IF(AM13<>\"\",AM13,\"\")","v":"36239KY0990281"},{"$f":"IF(AN13<>\"\",AN13,\"\")","v":"36239KY0990190"},{"$f":"IF(AO13<>\"\",AO13,\"\")","v":"36239KY0990242"},{"$f":"IF(AP13<>\"\",AP13,\"\")","v":"36239KY0990288"},{"$f":"IF(AQ13<>\"\",AQ13,\"\")","v":"36239KY0990276"},{"$f":"IF(AR13<>\"\",AR13,\"\")","v":"36239KY0990277"},{"$f":"IF(AS13<>\"\",AS13,\"\")","v":"36239KY0990266"},{"$f":"IF(AT13<>\"\",AT13,\"\")","v":"36239KY0990270"},{"$f":"IF(AU13<>\"\",AU13,\"\")","v":"36239KY1170130"},{"$f":"IF(AV13<>\"\",AV13,\"\")","v":"36239KY1170073"},{"$f":"IF(AW13<>\"\",AW13,\"\")","v":"36239KY1170129"},{"$f":"IF(AX13<>\"\",AX13,\"\")","v":"36239KY1170120"},{"$f":"IF(AY13<>\"\",AY13,\"\")","v":"36239KY1170138"},{"$f":"IF(AZ13<>\"\",AZ13,\"\")","v":"36239KY1170115"},{"$f":"IF(BA13<>\"\",BA13,\"\")","v":"36239KY1170056"},{"$f":"IF(BB13<>\"\",BB13,\"\")","v":"36239KY1170127"},{"$f":"IF(BC13<>\"\",BC13,\"\")","v":"36239KY1170131"},{"$f":"IF(BD13<>\"\",BD13,\"\")","v":"36239KY1170117"},{"$f":"IF(BE13<>\"\",BE13,\"\")","v":"36239KY1170122"},{"$f":"IF(BF13<>\"\",BF13,\"\")","v":"36239KY1170128"},{"$f":"IF(BG13<>\"\",BG13,\"\")","v":"36239KY1170125"},{"$f":"IF(BH13<>\"\",BH13,\"\")","v":"36239KY1170137"},{"$f":"IF(BI13<>\"\",BI13,\"\")","v":"36239KY1170136"},{"$f":"IF(BJ13<>\"\",BJ13,\"\")","v":"36239KY1170142"},{"$f":"IF(BK13<>\"\",BK13,\"\")","v":"36239KY1170118"},{"$f":"IF(BL13<>\"\",BL13,\"\")","v":"36239KY1170119"},{"$f":"IF(BM13<>\"\",BM13,\"\")","v":"36239KY1170140"},{"$f":"IF(BN13<>\"\",BN13,\"\")","v":"36239KY1170141"},{"$f":"IF(BO13<>\"\",BO13,\"\")","v":"36239KY1170139"},{"$f":"IF(BP13<>\"\",BP13,\"\")","v":"36239KY1170135"},{"$f":"IF(BQ13<>\"\",BQ13,\"\")","v":"36239KY1170075"},{"$f":"IF(BR13<>\"\",BR13,\"\")","v":"36239KY1170037"},{"$f":"IF(BS13<>\"\",BS13,\"\")","v":"36239KY1170132"},{"$f":"IF(BT13<>\"\",BT13,\"\")","v":"36239KY1170126"},{"$f":"IF(BU13<>\"\",BU13,\"\")","v":"36239KY1180035"},{"$f":"IF(BV13<>\"\",BV13,\"\")","v":"36239KY1180036"},{"$f":"IF(BW13<>\"\",BW13,\"\")","v":"36239KY1180033"},{"$f":"IF(BX13<>\"\",BX13,\"\")","v":"36239KY1180028"},{"$f":"IF(BY13<>\"\",BY13,\"\")","v":"36239KY1180037"},{"$f":"IF(BZ13<>\"\",BZ13,\"\")","v":"36239KY1180031"},{"$f":"IF(CA13<>\"\",CA13,\"\")","v":"36239KY1180032"},{"$f":"IF(CB13<>\"\",CB13,\"\")","v":"36239KY1180030"},{"$f":"IF(CC13<>\"\",CC13,\"\")","v":"36239KY1180029"},{"$f":"IF(CD13<>\"\",CD13,\"\")","v":"36239KY1180034"}]
[null,"3.2","Market Adjusted Index Rate",null,{"$f":"'Wksh 1 - Market Experience'!F46","v":"$1,294.10"}]
[null,"3.3","AV and Cost Sharing Design of Plan",null,0.0,0.7427,0.7383,0.7635,0.8688,0.8535,0.8686,0.8664,0.8614,0.8627,0.0,0.7166,0.6597,0.7134,0.7564,0.7757,0.8116,0.7389,0.7678,0.7362,0.7447,0.7585,0.7424,0.8688,0.854,0.8364,0.8006,0.8636,0.8616,0.9384,0.8769,0.9205,0.8586,0.8438,0.9695,0.9739,0.9874,0.9945,0.0,0.0,0.0,0.0,0.7134,0.6597,0.7166,0.7678,0.8116,0.7424,0.7564,0.7585,0.7362,0.7757,0.7389,0.7447,0.8006,0.8586,0.8364,0.8688,0.8616,0.8539,0.8438,0.8636,0.8769,0.9695,0.9874,0.9738,0.0,0.0,0.7427,0.7383,0.7634,0.8627,0.8688,0.8664,0.8535,0.8686,0.8613,0.0]
[null,"3.4","CSR Load Factor",null,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,0.0,0.0,0.0,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,0.0,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,0.0]
[null,"3.5","Provider Network Adjustment",null,0.0,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,0.0,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,1.0125,0.0,0.0,0.0,0.0,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.0,0.0,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.8736,0.0]
[null,"3.6","Benefits in Addition to EHB",null,0.0,1.0031,1.0031,1.003,1.0026,1.0027,1.0026,1.0026,1.0027,1.0027,0.0,1.0032,1.0035,1.0032,1.003,1.003,1.0028,1.012,1.003,1.0031,1.0031,1.003,1.0031,1.0026,1.0104,1.0027,1.0029,1.0026,1.0103,1.003,1.0026,1.003,1.0027,1.0027,1.0024,1.0023,1.0023,1.0028,0.0,0.0,0.0,0.0,1.0032,1.0035,1.0032,1.003,1.0028,1.0031,1.003,1.003,1.0031,1.0029,1.0119,1.0031,1.0028,1.0027,1.0027,1.0026,1.0102,1.0103,1.0027,1.0026,1.0026,1.0024,1.0023,1.0023,0.0,0.0,1.0031,1.0031,1.003,1.0026,1.0026,1.0026,1.0027,1.0026,1.0026,0.0]
[null,null,"Administrative Costs"]
[null,"3.7","Administrative Expense",null,0.0,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0,0.0,0.0,0.0,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0,0.0,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0444,0.0]
[null,"3.8","Taxes and Fees",null,0.0,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.0,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.0,0.0,0.0,0.0,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.0,0.0,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.028,0.0]
[null,"3.9","Profit & Risk Load",null,0.0,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0,0.0,0.0,0.0,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0,0.0,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0474,0.0]
[null,"3.10","Catastrophic Adjustment",null,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,0.0,0.0,0.0,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,0.0,0.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,0.0]
[null,"3.11","Plan Adjusted Index Rate",null,{"$f":"($E$52*PRODUCT(E53:E56)*E61)/(1-SUM(E58:E60))","v":"$0.00"},{"$f":"($E$52*PRODUCT(F53:F56)*F61)/(1-SUM(F58:F60))","v":"$1,109.02"},{"$f":"($E$52*PRODUCT(G53:G56)*G61)/(1-SUM(G58:G60))","v":"$1,102.45"},{"$f":"($E$52*PRODUCT(H53:H56)*H61)/(1-SUM(H58:H60))","v":"$1,139.96"},{"$f":"($E$52*PRODUCT(I53:I56)*I61)/(1-SUM(I58:I60))","v":"$1,296.67"},{"$f":"($E$52*PRODUCT(J53:J56)*J61)/(1-SUM(J58:J60))","v":"$1,273.96"},{"$f":"($E$52*PRODUCT(K53:K56)*K61)/(1-SUM(K58:K60))","v":"$1,296.37"},{"$f":"($E$52*PRODUCT(L53:L56)*L61)/(1-SUM(L58:L60))","v":"$1,293.08"},{"$f":"($E$52*PRODUCT(M53:M56)*M61)/(1-SUM(M58:M60))","v":"$1,285.75"},{"$f":"($E$52*PRODUCT(N53:N56)*N61)/(1-SUM(N58:N60))","v":"$1,287.69"},{"$f":"($E$52*PRODUCT(O53:O56)*O61)/(1-SUM(O58:O60))","v":"$0.00"},{"$f":"($E$52*PRODUCT(P53:P56)*P61)/(1-SUM(P58:P60))","v":"$1,070.15"},{"$f":"($E$52*PRODUCT(Q53:Q56)*Q61)/(1-SUM(Q58:Q60))","v":"$985.47"},{"$f":"($E$52*PRODUCT(R53:R56)*R61)/(1-SUM(R58:R60))","v":"$1,065.37"},{"$f":"($E$52*PRODUCT(S53:S56)*S61)/(1-SUM(S58:S60))","v":"$1,129.36"},{"$f":"($E$52*PRODUCT(T53:T56)*T61)/(1-SUM(T58:T60))","v":"$1,158.18"},{"$f":"($E$52*PRODUCT(U53:U56)*U61)/(1-SUM(U58:U60))","v":"$1,211.54"},{"$f":"($E$52*PRODUCT(V53:V56)*V61)/(1-SUM(V58:V60))","v":"$1,113.13"},{"$f":"($E$52*PRODUCT(W53:W56)*W61)/(1-SUM(W58:W60))","v":"$1,146.38"},{"$f":"($E$52*PRODUCT(X53:X56)*X61)/(1-SUM(X58:X60))","v":"$1,099.31"},{"$f":"($E$52*PRODUCT(Y53:Y56)*Y61)/(1-SUM(Y58:Y60))","v":"$1,112.00"},{"$f":"($E$52*PRODUCT(Z53:Z56)*Z61)/(1-SUM(Z58:Z60))","v":"$1,132.50"},{"$f":"($E$52*PRODUCT(AA53:AA56)*AA61)/(1-SUM(AA58:AA60))","v":"$1,108.57"},{"$f":"($E$52*PRODUCT(AB53:AB56)*AB61)/(1-SUM(AB58:AB60))","v":"$1,296.67"},{"$f":"($E$52*PRODUCT(AC53:AC56)*AC61)/(1-SUM(AC58:AC60))","v":"$1,284.49"},{"$f":"($E$52*PRODUCT(AD53:AD56)*AD61)/(1-SUM(AD58:AD60))","v":"$1,248.43"},{"$f":"($E$52*PRODUCT(AE53:AE56)*AE61)/(1-SUM(AE58:AE60))","v":"$1,195.24"},{"$f":"($E$52*PRODUCT(AF53:AF56)*AF61)/(1-SUM(AF58:AF60))","v":"$1,288.90"},{"$f":"($E$52*PRODUCT(AG53:AG56)*AG61)/(1-SUM(AG58:AG60))","v":"$1,295.80"},{"$f":"($E$52*PRODUCT(AH53:AH56)*AH61)/(1-SUM(AH58:AH60))","v":"$1,401.10"},{"$f":"($E$52*PRODUCT(AI53:AI56)*AI61)/(1-SUM(AI58:AI60))","v":"$1,308.75"},{"$f":"($E$52*PRODUCT(AJ53:AJ56)*AJ61)/(1-SUM(AJ58:AJ60))","v":"$1,374.38"},{"$f":"($E$52*PRODUCT(AK53:AK56)*AK61)/(1-SUM(AK58:AK60))","v":"$1,281.57"},{"$f":"($E$52*PRODUCT(AL53:AL56)*AL61)/(1-SUM(AL58:AL60))","v":"$1,259.48"},{"$f":"($E$52*PRODUCT(AM53:AM56)*AM61)/(1-SUM(AM58:AM60))","v":"$1,446.67"},{"$f":"($E$52*PRODUCT(AN53:AN56)*AN61)/(1-SUM(AN58:AN60))","v":"$1,453.09"},{"$f":"($E$52*PRODUCT(AO53:AO56)*AO61)/(1-SUM(AO58:AO60))","v":"$1,473.23"},{"$f":"($E$52*PRODUCT(AP53:AP56)*AP61)/(1-SUM(AP58:AP60))","v":"$1,484.57"},{"$f":"($E$52*PRODUCT(AQ53:AQ56)*AQ61)/(1-SUM(AQ58:AQ60))","v":"$0.00"},{"$f":"($E$52*PRODUCT(AR53:AR56)*AR61)/(1-SUM(AR58:AR60))","v":"$0.00"},{"$f":"($E$52*PRODUCT(AS53:AS56)*AS61)/(1-SUM(AS58:AS60))","v":"$0.00"},{"$f":"($E$52*PRODUCT(AT53:AT56)*AT61)/(1-SUM(AT58:AT60))","v":"$0.00"},{"$f":"($E$52*PRODUCT(AU53:AU56)*AU61)/(1-SUM(AU58:AU60))","v":"$919.22"},{"$f":"($E$52*PRODUCT(AV53:AV56)*AV61)/(1-SUM(AV58:AV60))","v":"$850.28"},{"$f":"($E$52*PRODUCT(AW53:AW56)*AW61)/(1-SUM(AW58:AW60))","v":"$923.34"},{"$f":"($E$52*PRODUCT(AX53:AX56)*AX61)/(1-SUM(AX58:AX60))","v":"$989.12"},{"$f":"($E$52*PRODUCT(AY53:AY56)*AY61)/(1-SUM(AY58:AY60))","v":"$1,045.33"},{"$f":"($E$52*PRODUCT(AZ53:AZ56)*AZ61)/(1-SUM(AZ58:AZ60))","v":"$956.49"},{"$f":"($E$52*PRODUCT(BA53:BA56)*BA61)/(1-SUM(BA58:BA60))","v":"$974.43"},{"$f":"($E$52*PRODUCT(BB53:BB56)*BB61)/(1-SUM(BB58:BB60))","v":"$977.14"},{"$f":"($E$52*PRODUCT(BC53:BC56)*BC61)/(1-SUM(BC58:BC60))","v":"$948.50"},{"$f":"($E$52*PRODUCT(BD53:BD56)*BD61)/(1-SUM(BD58:BD60))","v":"$999.19"},{"$f":"($E$52*PRODUCT(BE53:BE56)*BE61)/(1-SUM(BE58:BE60))","v":"$960.33"},{"$f":"($E$52*PRODUCT(BF53:BF56)*BF61)/(1-SUM(BF58:BF60))","v":"$959.45"},{"$f":"($E$52*PRODUCT(BG53:BG56)*BG61)/(1-SUM(BG58:BG60))","v":"$1,031.16"},{"$f":"($E$52*PRODUCT(BH53:BH56)*BH61)/(1-SUM(BH58:BH60))","v":"$1,105.76"},{"$f":"($E$52*PRODUCT(BI53:BI56)*BI61)/(1-SUM(BI58:BI60))","v":"$1,077.17"},{"$f":"($E$52*PRODUCT(BJ53:BJ56)*BJ61)/(1-SUM(BJ58:BJ60))","v":"$1,118.78"},{"$f":"($E$52*PRODUCT(BK53:BK56)*BK61)/(1-SUM(BK58:BK60))","v":"$1,117.92"},{"$f":"($E$52*PRODUCT(BL53:BL56)*BL61)/(1-SUM(BL58:BL60))","v":"$1,108.04"},{"$f":"($E$52*PRODUCT(BM53:BM56)*BM61)/(1-SUM(BM58:BM60))","v":"$1,086.70"},{"$f":"($E$52*PRODUCT(BN53:BN56)*BN61)/(1-SUM(BN58:BN60))","v":"$1,112.09"},{"$f":"($E$52*PRODUCT(BO53:BO56)*BO61)/(1-SUM(BO58:BO60))","v":"$1,129.21"},{"$f":"($E$52*PRODUCT(BP53:BP56)*BP61)/(1-SUM(BP58:BP60))","v":"$1,248.21"},{"$f":"($E$52*PRODUCT(BQ53:BQ56)*BQ61)/(1-SUM(BQ58:BQ60))","v":"$1,271.13"},{"$f":"($E$52*PRODUCT(BR53:BR56)*BR61)/(1-SUM(BR58:BR60))","v":"$1,253.62"},{"$f":"($E$52*PRODUCT(BS53:BS56)*BS61)/(1-SUM(BS58:BS60))","v":"$0.00"},{"$f":"($E$52*PRODUCT(BT53:BT56)*BT61)/(1-SUM(BT58:BT60))","v":"$0.00"},{"$f":"($E$52*PRODUCT(BU53:BU56)*BU61)/(1-SUM(BU58:BU60))","v":"$956.88"},{"$f":"($E$52*PRODUCT(BV53:BV56)*BV61)/(1-SUM(BV58:BV60))","v":"$951.21"},{"$f":"($E$52*PRODUCT(BW53:BW56)*BW61)/(1-SUM(BW58:BW60))","v":"$983.45"},{"$f":"($E$52*PRODUCT(BX53:BX56)*BX61)/(1-SUM(BX58:BX60))","v":"$1,110.93"},{"$f":"($E$52*PRODUCT(BY53:BY56)*BY61)/(1-SUM(BY58:BY60))","v":"$1,118.78"},{"$f":"($E$52*PRODUCT(BZ53:BZ56)*BZ61)/(1-SUM(BZ58:BZ60))","v":"$1,115.69"},{"$f":"($E$52*PRODUCT(CA53:CA56)*CA61)/(1-SUM(CA58:CA60))","v":"$1,099.19"},{"$f":"($E$52*PRODUCT(CB53:CB56)*CB61)/(1-SUM(CB58:CB60))","v":"$1,118.53"},{"$f":"($E$52*PRODUCT(CC53:CC56)*CC61)/(1-SUM(CC58:CC60))","v":"$1,109.12"},{"$f":"($E$52*PRODUCT(CD53:CD56)*CD61)/(1-SUM(CD58:CD60))","v":"$0.00"}]
[]
[null,"3.12","Age Calibration Factor","0.6664",{"$f":"IF(D64<>\"\", D64, \"\")","v":"0.6664"},"0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","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","Geographic Calibration Factor","0.9999",{"$f":"IF(D65<>\"\", D65, \"\")","v":"0.9999"},"0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000"]
[null,"3.14","Tobacco Calibration Factor","1.0000",{"$f":"IF(D66<>\"\", D66, \"\")","v":"1.0000"},"0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","0.0000","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,"3.15","Calibrated Plan Adjusted Index Rate",null,{"$f":"E62*(PRODUCT($E$64:$E$66))","v":"$0.00"},{"$f":"F62*(PRODUCT($E$64:$E$66))","v":"$739.02"},{"$f":"G62*(PRODUCT($E$64:$E$66))","v":"$734.65"},{"$f":"H62*(PRODUCT($E$64:$E$66))","v":"$759.65"},{"$f":"I62*(PRODUCT($E$64:$E$66))","v":"$864.07"},{"$f":"J62*(PRODUCT($E$64:$E$66))","v":"$848.94"},{"$f":"K62*(PRODUCT($E$64:$E$66))","v":"$863.87"},{"$f":"L62*(PRODUCT($E$64:$E$66))","v":"$861.68"},{"$f":"M62*(PRODUCT($E$64:$E$66))","v":"$856.80"},{"$f":"N62*(PRODUCT($E$64:$E$66))","v":"$858.09"},{"$f":"O62*(PRODUCT($E$64:$E$66))","v":"$0.00"},{"$f":"P62*(PRODUCT($E$64:$E$66))","v":"$713.12"},{"$f":"Q62*(PRODUCT($E$64:$E$66))","v":"$656.70"},{"$f":"R62*(PRODUCT($E$64:$E$66))","v":"$709.94"},{"$f":"S62*(PRODUCT($E$64:$E$66))","v":"$752.58"},{"$f":"T62*(PRODUCT($E$64:$E$66))","v":"$771.78"},{"$f":"U62*(PRODUCT($E$64:$E$66))","v":"$807.34"},{"$f":"V62*(PRODUCT($E$64:$E$66))","v":"$741.77"},{"$f":"W62*(PRODUCT($E$64:$E$66))","v":"$763.92"},{"$f":"X62*(PRODUCT($E$64:$E$66))","v":"$732.56"},{"$f":"Y62*(PRODUCT($E$64:$E$66))","v":"$741.01"},{"$f":"Z62*(PRODUCT($E$64:$E$66))","v":"$754.67"},{"$f":"AA62*(PRODUCT($E$64:$E$66))","v":"$738.73"},{"$f":"AB62*(PRODUCT($E$64:$E$66))","v":"$864.07"},{"$f":"AC62*(PRODUCT($E$64:$E$66))","v":"$855.96"},{"$f":"AD62*(PRODUCT($E$64:$E$66))","v":"$831.93"},{"$f":"AE62*(PRODUCT($E$64:$E$66))","v":"$796.48"},{"$f":"AF62*(PRODUCT($E$64:$E$66))","v":"$858.90"},{"$f":"AG62*(PRODUCT($E$64:$E$66))","v":"$863.49"},{"$f":"AH62*(PRODUCT($E$64:$E$66))","v":"$933.66"},{"$f":"AI62*(PRODUCT($E$64:$E$66))","v":"$872.13"},{"$f":"AJ62*(PRODUCT($E$64:$E$66))","v":"$915.85"},{"$f":"AK62*(PRODUCT($E$64:$E$66))","v":"$854.01"},{"$f":"AL62*(PRODUCT($E$64:$E$66))","v":"$839.29"},{"$f":"AM62*(PRODUCT($E$64:$E$66))","v":"$964.03"},{"$f":"AN62*(PRODUCT($E$64:$E$66))","v":"$968.31"},{"$f":"AO62*(PRODUCT($E$64:$E$66))","v":"$981.73"},{"$f":"AP62*(PRODUCT($E$64:$E$66))","v":"$989.28"},{"$f":"AQ62*(PRODUCT($E$64:$E$66))","v":"$0.00"},{"$f":"AR62*(PRODUCT($E$64:$E$66))","v":"$0.00"},{"$f":"AS62*(PRODUCT($E$64:$E$66))","v":"$0.00"},{"$f":"AT62*(PRODUCT($E$64:$E$66))","v":"$0.00"},{"$f":"AU62*(PRODUCT($E$64:$E$66))","v":"$612.55"},{"$f":"AV62*(PRODUCT($E$64:$E$66))","v":"$566.61"},{"$f":"AW62*(PRODUCT($E$64:$E$66))","v":"$615.29"},{"$f":"AX62*(PRODUCT($E$64:$E$66))","v":"$659.12"},{"$f":"AY62*(PRODUCT($E$64:$E$66))","v":"$696.59"},{"$f":"AZ62*(PRODUCT($E$64:$E$66))","v":"$637.38"},{"$f":"BA62*(PRODUCT($E$64:$E$66))","v":"$649.34"},{"$f":"BB62*(PRODUCT($E$64:$E$66))","v":"$651.14"},{"$f":"BC62*(PRODUCT($E$64:$E$66))","v":"$632.06"},{"$f":"BD62*(PRODUCT($E$64:$E$66))","v":"$665.84"},{"$f":"BE62*(PRODUCT($E$64:$E$66))","v":"$639.94"},{"$f":"BF62*(PRODUCT($E$64:$E$66))","v":"$639.36"},{"$f":"BG62*(PRODUCT($E$64:$E$66))","v":"$687.15"},{"$f":"BH62*(PRODUCT($E$64:$E$66))","v":"$736.85"},{"$f":"BI62*(PRODUCT($E$64:$E$66))","v":"$717.80"},{"$f":"BJ62*(PRODUCT($E$64:$E$66))","v":"$745.53"},{"$f":"BK62*(PRODUCT($E$64:$E$66))","v":"$744.96"},{"$f":"BL62*(PRODUCT($E$64:$E$66))","v":"$738.37"},{"$f":"BM62*(PRODUCT($E$64:$E$66))","v":"$724.15"},{"$f":"BN62*(PRODUCT($E$64:$E$66))","v":"$741.07"},{"$f":"BO62*(PRODUCT($E$64:$E$66))","v":"$752.48"},{"$f":"BP62*(PRODUCT($E$64:$E$66))","v":"$831.78"},{"$f":"BQ62*(PRODUCT($E$64:$E$66))","v":"$847.05"},{"$f":"BR62*(PRODUCT($E$64:$E$66))","v":"$835.38"},{"$f":"BS62*(PRODUCT($E$64:$E$66))","v":"$0.00"},{"$f":"BT62*(PRODUCT($E$64:$E$66))","v":"$0.00"},{"$f":"BU62*(PRODUCT($E$64:$E$66))","v":"$637.64"},{"$f":"BV62*(PRODUCT($E$64:$E$66))","v":"$633.86"},{"$f":"BW62*(PRODUCT($E$64:$E$66))","v":"$655.35"},{"$f":"BX62*(PRODUCT($E$64:$E$66))","v":"$740.30"},{"$f":"BY62*(PRODUCT($E$64:$E$66))","v":"$745.53"},{"$f":"BZ62*(PRODUCT($E$64:$E$66))","v":"$743.47"},{"$f":"CA62*(PRODUCT($E$64:$E$66))","v":"$732.48"},{"$f":"CB62*(PRODUCT($E$64:$E$66))","v":"$745.36"},{"$f":"CC62*(PRODUCT($E$64:$E$66))","v":"$739.10"},{"$f":"CD62*(PRODUCT($E$64:$E$66))","v":"$0.00"}]
[]
[null,null,"Section IV: Projected Plan Level Information"]
[null,"4.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":"36239KY0470001"},{"$f":"IF(F13<>\"\",F13,\"\")","v":"36239KY0980053"},{"$f":"IF(G13<>\"\",G13,\"\")","v":"36239KY0980054"},{"$f":"IF(H13<>\"\",H13,\"\")","v":"36239KY0980051"},{"$f":"IF(I13<>\"\",I13,\"\")","v":"36239KY0980047"},{"$f":"IF(J13<>\"\",J13,\"\")","v":"36239KY0980050"},{"$f":"IF(K13<>\"\",K13,\"\")","v":"36239KY0980048"},{"$f":"IF(L13<>\"\",L13,\"\")","v":"36239KY0980049"},{"$f":"IF(M13<>\"\",M13,\"\")","v":"36239KY0980046"},{"$f":"IF(N13<>\"\",N13,\"\")","v":"36239KY0980045"},{"$f":"IF(O13<>\"\",O13,\"\")","v":"36239KY0980052"},{"$f":"IF(P13<>\"\",P13,\"\")","v":"36239KY0990273"},{"$f":"IF(Q13<>\"\",Q13,\"\")","v":"36239KY0990238"},{"$f":"IF(R13<>\"\",R13,\"\")","v":"36239KY0990274"},{"$f":"IF(S13<>\"\",S13,\"\")","v":"36239KY0990220"},{"$f":"IF(T13<>\"\",T13,\"\")","v":"36239KY0990260"},{"$f":"IF(U13<>\"\",U13,\"\")","v":"36239KY0990284"},{"$f":"IF(V13<>\"\",V13,\"\")","v":"36239KY0990265"},{"$f":"IF(W13<>\"\",W13,\"\")","v":"36239KY0990263"},{"$f":"IF(X13<>\"\",X13,\"\")","v":"36239KY0990269"},{"$f":"IF(Y13<>\"\",Y13,\"\")","v":"36239KY0990272"},{"$f":"IF(Z13<>\"\",Z13,\"\")","v":"36239KY0990271"},{"$f":"IF(AA13<>\"\",AA13,\"\")","v":"36239KY0990257"},{"$f":"IF(AB13<>\"\",AB13,\"\")","v":"36239KY0990237"},{"$f":"IF(AC13<>\"\",AC13,\"\")","v":"36239KY0990261"},{"$f":"IF(AD13<>\"\",AD13,\"\")","v":"36239KY0990278"},{"$f":"IF(AE13<>\"\",AE13,\"\")","v":"36239KY0990275"},{"$f":"IF(AF13<>\"\",AF13,\"\")","v":"36239KY0990286"},{"$f":"IF(AG13<>\"\",AG13,\"\")","v":"36239KY0990262"},{"$f":"IF(AH13<>\"\",AH13,\"\")","v":"36239KY0990289"},{"$f":"IF(AI13<>\"\",AI13,\"\")","v":"36239KY0990283"},{"$f":"IF(AJ13<>\"\",AJ13,\"\")","v":"36239KY0990287"},{"$f":"IF(AK13<>\"\",AK13,\"\")","v":"36239KY0990282"},{"$f":"IF(AL13<>\"\",AL13,\"\")","v":"36239KY0990285"},{"$f":"IF(AM13<>\"\",AM13,\"\")","v":"36239KY0990281"},{"$f":"IF(AN13<>\"\",AN13,\"\")","v":"36239KY0990190"},{"$f":"IF(AO13<>\"\",AO13,\"\")","v":"36239KY0990242"},{"$f":"IF(AP13<>\"\",AP13,\"\")","v":"36239KY0990288"},{"$f":"IF(AQ13<>\"\",AQ13,\"\")","v":"36239KY0990276"},{"$f":"IF(AR13<>\"\",AR13,\"\")","v":"36239KY0990277"},{"$f":"IF(AS13<>\"\",AS13,\"\")","v":"36239KY0990266"},{"$f":"IF(AT13<>\"\",AT13,\"\")","v":"36239KY0990270"},{"$f":"IF(AU13<>\"\",AU13,\"\")","v":"36239KY1170130"},{"$f":"IF(AV13<>\"\",AV13,\"\")","v":"36239KY1170073"},{"$f":"IF(AW13<>\"\",AW13,\"\")","v":"36239KY1170129"},{"$f":"IF(AX13<>\"\",AX13,\"\")","v":"36239KY1170120"},{"$f":"IF(AY13<>\"\",AY13,\"\")","v":"36239KY1170138"},{"$f":"IF(AZ13<>\"\",AZ13,\"\")","v":"36239KY1170115"},{"$f":"IF(BA13<>\"\",BA13,\"\")","v":"36239KY1170056"},{"$f":"IF(BB13<>\"\",BB13,\"\")","v":"36239KY1170127"},{"$f":"IF(BC13<>\"\",BC13,\"\")","v":"36239KY1170131"},{"$f":"IF(BD13<>\"\",BD13,\"\")","v":"36239KY1170117"},{"$f":"IF(BE13<>\"\",BE13,\"\")","v":"36239KY1170122"},{"$f":"IF(BF13<>\"\",BF13,\"\")","v":"36239KY1170128"},{"$f":"IF(BG13<>\"\",BG13,\"\")","v":"36239KY1170125"},{"$f":"IF(BH13<>\"\",BH13,\"\")","v":"36239KY1170137"},{"$f":"IF(BI13<>\"\",BI13,\"\")","v":"36239KY1170136"},{"$f":"IF(BJ13<>\"\",BJ13,\"\")","v":"36239KY1170142"},{"$f":"IF(BK13<>\"\",BK13,\"\")","v":"36239KY1170118"},{"$f":"IF(BL13<>\"\",BL13,\"\")","v":"36239KY1170119"},{"$f":"IF(BM13<>\"\",BM13,\"\")","v":"36239KY1170140"},{"$f":"IF(BN13<>\"\",BN13,\"\")","v":"36239KY1170141"},{"$f":"IF(BO13<>\"\",BO13,\"\")","v":"36239KY1170139"},{"$f":"IF(BP13<>\"\",BP13,\"\")","v":"36239KY1170135"},{"$f":"IF(BQ13<>\"\",BQ13,\"\")","v":"36239KY1170075"},{"$f":"IF(BR13<>\"\",BR13,\"\")","v":"36239KY1170037"},{"$f":"IF(BS13<>\"\",BS13,\"\")","v":"36239KY1170132"},{"$f":"IF(BT13<>\"\",BT13,\"\")","v":"36239KY1170126"},{"$f":"IF(BU13<>\"\",BU13,\"\")","v":"36239KY1180035"},{"$f":"IF(BV13<>\"\",BV13,\"\")","v":"36239KY1180036"},{"$f":"IF(BW13<>\"\",BW13,\"\")","v":"36239KY1180033"},{"$f":"IF(BX13<>\"\",BX13,\"\")","v":"36239KY1180028"},{"$f":"IF(BY13<>\"\",BY13,\"\")","v":"36239KY1180037"},{"$f":"IF(BZ13<>\"\",BZ13,\"\")","v":"36239KY1180031"},{"$f":"IF(CA13<>\"\",CA13,\"\")","v":"36239KY1180032"},{"$f":"IF(CB13<>\"\",CB13,\"\")","v":"36239KY1180030"},{"$f":"IF(CC13<>\"\",CC13,\"\")","v":"36239KY1180029"},{"$f":"IF(CD13<>\"\",CD13,\"\")","v":"36239KY1180034"}]
[null,"4.2","Allowed Claims",{"$f":"SUM(E71:CD71)","v":"$168,986,028"},0.0,1.076974283E7,5355955.25,4629565.71,1.823410186E7,1.582369155E7,1.756033874E7,1.231223381E7,1.286304346E7,7340830.8,0.0,360957.13,4120812.22,720501.39,4854194.92,1.129846956E7,298261.45,539306.49,2373163.26,2221561.59,374741.94,643330.24,3920082.67,451020.19,1118708.02,642233.69,1799220.57,596804.96,1243220.21,90973.8,157983.93,90088.49,644211.09,367888.13,766601.92,6914355.91,4075305.47,16707.85,0.0,0.0,0.0,0.0,66386.8,693491.34,319281.58,306418.14,170678.43,463674.75,292020.89,39903.15,132618.86,1349142.95,208974.52,436787.77,1163952.96,173151.14,40831.15,27309.0,328458.75,13742.94,149148.2,13673.15,13392.17,42381.14,285505.39,497922.66,0.0,0.0,644729.45,375113.9,359184.74,176628.51,1501994.88,615548.97,1813017.17,273383.83,407368.22,0.0]
[null,"4.3","Reinsurance",{"$f":"SUM(E72:CD72)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"4.4","Member Cost Sharing",{"$f":"SUM(E73:CD73)","v":"$28,953,899"},0.0,2400944.79,1231641.49,1045406.57,2588885.69,2462391.92,2511951.75,1795593.65,1859450.68,1055149.79,0.0,98624.92,1263985.0,198151.53,1122366.37,2448143.08,52897.07,124017.51,528112.11,557767.38,90286.56,148435.54,871735.05,64036.04,174086.91,109970.71,346973.68,88451.19,179716.93,7275.6,18489.26,7979.66,84174.12,59135.66,57301.32,533310.97,275117.31,884.05,0.0,0.0,0.0,0.0,18257.63,212715.99,87237.84,68188.79,30270.05,103110.46,67519.83,9206.85,33296.61,292331.18,48055.24,105235.26,224464.44,22624.33,6991.58,3877.34,47481.21,2138.6,23974.62,2026.47,1567.32,3167.87,19274.01,38405.26,0.0,0.0,143732.29,86260.21,81107.84,25388.07,213253.88,89770.54,282131.31,39106.7,58888.17,0.0]
[null,"4.5","Federal CSR Payments",{"$f":"SUM(E74:CD74)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"4.6","Issuer CSR Payments",{"$f":"SUM(E75:CD75)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"4.7","Recoveries from CSR Load",{"$f":"SUM(E76:CD76)","v":"$0"},0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"4.8","Incurred Claims",{"$f":"D71-D72-D73-D74","v":"$140,032,128"},{"$f":"E71-E72-E73-E74","v":"0"},{"$f":"F71-F72-F73-F74","v":"8368798.04"},{"$f":"G71-G72-G73-G74","v":"4124313.76"},{"$f":"H71-H72-H73-H74","v":"3584159.14"},{"$f":"I71-I72-I73-I74","v":"15645216.17"},{"$f":"J71-J72-J73-J74","v":"13361299.63"},{"$f":"K71-K72-K73-K74","v":"15048386.99"},{"$f":"L71-L72-L73-L74","v":"10516640.16"},{"$f":"M71-M72-M73-M74","v":"11003592.78"},{"$f":"N71-N72-N73-N74","v":"6285681.01"},{"$f":"O71-O72-O73-O74","v":"0"},{"$f":"P71-P72-P73-P74","v":"262332.21"},{"$f":"Q71-Q72-Q73-Q74","v":"2856827.22"},{"$f":"R71-R72-R73-R74","v":"522349.86"},{"$f":"S71-S72-S73-S74","v":"3731828.55"},{"$f":"T71-T72-T73-T74","v":"8850326.48"},{"$f":"U71-U72-U73-U74","v":"245364.38"},{"$f":"V71-V72-V73-V74","v":"415288.98"},{"$f":"W71-W72-W73-W74","v":"1845051.15"},{"$f":"X71-X72-X73-X74","v":"1663794.21"},{"$f":"Y71-Y72-Y73-Y74","v":"284455.38"},{"$f":"Z71-Z72-Z73-Z74","v":"494894.7"},{"$f":"AA71-AA72-AA73-AA74","v":"3048347.62"},{"$f":"AB71-AB72-AB73-AB74","v":"386984.15"},{"$f":"AC71-AC72-AC73-AC74","v":"944621.11"},{"$f":"AD71-AD72-AD73-AD74","v":"532262.98"},{"$f":"AE71-AE72-AE73-AE74","v":"1452246.89"},{"$f":"AF71-AF72-AF73-AF74","v":"508353.77"},{"$f":"AG71-AG72-AG73-AG74","v":"1063503.28"},{"$f":"AH71-AH72-AH73-AH74","v":"83698.2"},{"$f":"AI71-AI72-AI73-AI74","v":"139494.67"},{"$f":"AJ71-AJ72-AJ73-AJ74","v":"82108.83"},{"$f":"AK71-AK72-AK73-AK74","v":"560036.97"},{"$f":"AL71-AL72-AL73-AL74","v":"308752.47"},{"$f":"AM71-AM72-AM73-AM74","v":"709300.6"},{"$f":"AN71-AN72-AN73-AN74","v":"6381044.94"},{"$f":"AO71-AO72-AO73-AO74","v":"3800188.16"},{"$f":"AP71-AP72-AP73-AP74","v":"15823.8"},{"$f":"AQ71-AQ72-AQ73-AQ74","v":"0"},{"$f":"AR71-AR72-AR73-AR74","v":"0"},{"$f":"AS71-AS72-AS73-AS74","v":"0"},{"$f":"AT71-AT72-AT73-AT74","v":"0"},{"$f":"AU71-AU72-AU73-AU74","v":"48129.17"},{"$f":"AV71-AV72-AV73-AV74","v":"480775.35"},{"$f":"AW71-AW72-AW73-AW74","v":"232043.74"},{"$f":"AX71-AX72-AX73-AX74","v":"238229.35"},{"$f":"AY71-AY72-AY73-AY74","v":"140408.38"},{"$f":"AZ71-AZ72-AZ73-AZ74","v":"360564.29"},{"$f":"BA71-BA72-BA73-BA74","v":"224501.06"},{"$f":"BB71-BB72-BB73-BB74","v":"30696.3"},{"$f":"BC71-BC72-BC73-BC74","v":"99322.25"},{"$f":"BD71-BD72-BD73-BD74","v":"1056811.77"},{"$f":"BE71-BE72-BE73-BE74","v":"160919.28"},{"$f":"BF71-BF72-BF73-BF74","v":"331552.51"},{"$f":"BG71-BG72-BG73-BG74","v":"939488.52"},{"$f":"BH71-BH72-BH73-BH74","v":"150526.81"},{"$f":"BI71-BI72-BI73-BI74","v":"33839.57"},{"$f":"BJ71-BJ72-BJ73-BJ74","v":"23431.66"},{"$f":"BK71-BK72-BK73-BK74","v":"280977.54"},{"$f":"BL71-BL72-BL73-BL74","v":"11604.34"},{"$f":"BM71-BM72-BM73-BM74","v":"125173.58"},{"$f":"BN71-BN72-BN73-BN74","v":"11646.68"},{"$f":"BO71-BO72-BO73-BO74","v":"11824.85"},{"$f":"BP71-BP72-BP73-BP74","v":"39213.27"},{"$f":"BQ71-BQ72-BQ73-BQ74","v":"266231.38"},{"$f":"BR71-BR72-BR73-BR74","v":"459517.4"},{"$f":"BS71-BS72-BS73-BS74","v":"0"},{"$f":"BT71-BT72-BT73-BT74","v":"0"},{"$f":"BU71-BU72-BU73-BU74","v":"500997.16"},{"$f":"BV71-BV72-BV73-BV74","v":"288853.69"},{"$f":"BW71-BW72-BW73-BW74","v":"278076.9"},{"$f":"BX71-BX72-BX73-BX74","v":"151240.44"},{"$f":"BY71-BY72-BY73-BY74","v":"1288741"},{"$f":"BZ71-BZ72-BZ73-BZ74","v":"525778.43"},{"$f":"CA71-CA72-CA73-CA74","v":"1530885.86"},{"$f":"CB71-CB72-CB73-CB74","v":"234277.13"},{"$f":"CC71-CC72-CC73-CC74","v":"348480.05"},{"$f":"CD71-CD72-CD73-CD74","v":"0"}]
[null,"4.9","Risk Adjustment Transfer Amount",{"$f":"SUM(E78:CD78)","v":"$1,341,350"},0.0,80121.19,39485.35,34314.02,149784.15,127918.39,144070.23,100684.2,105346.18,60177.85,0.0,2511.52,27350.69,5000.87,35727.78,84731.24,2349.07,3975.89,17664.15,15928.83,2723.32,4738.02,29184.27,3704.91,9043.61,5095.78,13903.52,4866.88,10181.77,801.31,1335.49,786.09,5361.68,2955.93,6790.7,61090.84,36382.24,151.49,0.0,0.0,0.0,0.0,463.92,4634.19,2236.67,2296.29,1353.4,3475.48,2163.97,295.88,957.37,10186.61,1551.1,3195.83,9055.73,1450.93,326.18,225.86,2708.34,111.85,1206.55,112.26,113.98,377.98,2566.2,4429.29,0.0,0.0,4829.11,2784.26,2680.38,1457.81,12422.17,5067.98,14756.2,2258.2,3359.0,0.0]
[null,"4.10","Premium",{"$f":"SUM(E79:CD79)","v":"$157,571,591"},0.0,9416753.98,4641277.16,4032688.88,1.7604844E7,1.503507368E7,1.693256969E7,1.18331635E7,1.238174951E7,7072556.01,0.0,295494.94,3215015.44,587316.83,4199067.8,9958712.83,276382.13,467787.75,2075999.44,1871923.13,320414.82,556323.79,3430377.36,435904.76,1062750.36,598299.97,1634636.95,572617.34,1196649.6,93915.86,157128.9,92132.47,629551.88,347783.42,797519.46,7180435.82,4276166.97,17824.16,0.0,0.0,0.0,0.0,53889.36,540680.89,261466.51,268313.6,157888.66,405808.09,252725.37,34952.63,112151.77,1189448.65,181323.6,372758.67,1057461.43,169201.35,38531.74,26680.68,316605.06,13213.39,140370.54,13261.6,13464.48,44650.56,299357.54,517004.87,0.0,0.0,563809.73,325125.45,312725.82,170003.52,1449650.01,592030.56,1722405.79,263427.34,392391.21,0.0]
[null,"4.11","Projected Member Months",{"$f":"SUM(E80:CD80)","v":"128979"},0.0,8487.0,4208.0,3536.0,13570.0,11796.0,13054.0,9146.0,9626.0,5490.0,0.0,276.0,3261.0,551.0,3716.0,8595.0,228.0,420.0,1810.0,1702.0,288.0,491.0,3093.0,336.0,827.0,479.0,1367.0,444.0,923.0,67.0,120.0,67.0,491.0,276.0,551.0,4939.0,2901.0,12.0,0.0,0.0,0.0,0.0,59.0,640.0,285.0,273.0,152.0,427.0,261.0,36.0,119.0,1198.0,190.0,391.0,1032.0,154.0,36.0,24.0,285.0,12.0,130.0,12.0,12.0,36.0,237.0,415.0,0.0,0.0,593.0,344.0,320.0,154.0,1304.0,534.0,1577.0,237.0,356.0,0.0]
[null,"4.12","Loss Ratio",{"$f":"IF(OR(D78+D79=0,D78+D79=\"\"), 0, D77/(D78+D79))","v":"88.12%"},{"$f":"IF(OR(E78+E79=0,E78+E79=\"\"), 0, E77/(E78+E79))","v":"0"},{"$f":"IF(OR(F78+F79=0,F78+F79=\"\"), 0, F77/(F78+F79))","v":"0.881215967378036"},{"$f":"IF(OR(G78+G79=0,G78+G79=\"\"), 0, G77/(G78+G79))","v":"0.881120063491536"},{"$f":"IF(OR(H78+H79=0,H78+H79=\"\"), 0, H77/(H78+H79))","v":"0.881277743863915"},{"$f":"IF(OR(I78+I79=0,I78+I79=\"\"), 0, I77/(I78+I79))","v":"0.881190866844485"},{"$f":"IF(OR(J78+J79=0,J78+J79=\"\"), 0, J77/(J78+J79))","v":"0.881178303616959"},{"$f":"IF(OR(K78+K79=0,K78+K79=\"\"), 0, K77/(K78+K79))","v":"0.881226462611972"},{"$f":"IF(OR(L78+L79=0,L78+L79=\"\"), 0, L77/(L78+L79))","v":"0.881244710371157"},{"$f":"IF(OR(M78+M79=0,M78+M79=\"\"), 0, M77/(M78+M79))","v":"0.881197121666327"},{"$f":"IF(OR(N78+N79=0,N78+N79=\"\"), 0, N77/(N78+N79))","v":"0.881244293334674"},{"$f":"IF(OR(O78+O79=0,O78+O79=\"\"), 0, O77/(O78+O79))","v":"0"},{"$f":"IF(OR(P78+P79=0,P78+P79=\"\"), 0, P77/(P78+P79))","v":"0.880290346726041"},{"$f":"IF(OR(Q78+Q79=0,Q78+Q79=\"\"), 0, Q77/(Q78+Q79))","v":"0.881093345247842"},{"$f":"IF(OR(R78+R79=0,R78+R79=\"\"), 0, R77/(R78+R79))","v":"0.881874473783242"},{"$f":"IF(OR(S78+S79=0,S78+S79=\"\"), 0, S77/(S78+S79))","v":"0.881229915234775"},{"$f":"IF(OR(T78+T79=0,T78+T79=\"\"), 0, T77/(T78+T79))","v":"0.881204337706836"},{"$f":"IF(OR(U78+U79=0,U78+U79=\"\"), 0, U77/(U78+U79))","v":"0.880290329894895"},{"$f":"IF(OR(V78+V79=0,V78+V79=\"\"), 0, V77/(V78+V79))","v":"0.88029035048144"},{"$f":"IF(OR(W78+W79=0,W78+W79=\"\"), 0, W77/(W78+W79))","v":"0.881254829482897"},{"$f":"IF(OR(X78+X79=0,X78+X79=\"\"), 0, X77/(X78+X79))","v":"0.881316038149517"},{"$f":"IF(OR(Y78+Y79=0,Y78+Y79=\"\"), 0, Y77/(Y78+Y79))","v":"0.880290330321268"},{"$f":"IF(OR(Z78+Z79=0,Z78+Z79=\"\"), 0, Z77/(Z78+Z79))","v":"0.882068055924177"},{"$f":"IF(OR(AA78+AA79=0,AA78+AA79=\"\"), 0, AA77/(AA78+AA79))","v":"0.881136960696376"},{"$f":"IF(OR(AB78+AB79=0,AB78+AB79=\"\"), 0, AB77/(AB78+AB79))","v":"0.880290349391086"},{"$f":"IF(OR(AC78+AC79=0,AC78+AC79=\"\"), 0, AC77/(AC78+AC79))","v":"0.881345796338078"},{"$f":"IF(OR(AD78+AD79=0,AD78+AD79=\"\"), 0, AD77/(AD78+AD79))","v":"0.882112577027597"},{"$f":"IF(OR(AE78+AE79=0,AE78+AE79=\"\"), 0, AE77/(AE78+AE79))","v":"0.880928867945838"},{"$f":"IF(OR(AF78+AF79=0,AF78+AF79=\"\"), 0, AF77/(AF78+AF79))","v":"0.88029032204551"},{"$f":"IF(OR(AG78+AG79=0,AG78+AG79=\"\"), 0, AG77/(AG78+AG79))","v":"0.881236025543486"},{"$f":"IF(OR(AH78+AH79=0,AH78+AH79=\"\"), 0, AH77/(AH78+AH79))","v":"0.883664492931957"},{"$f":"IF(OR(AI78+AI79=0,AI78+AI79=\"\"), 0, AI77/(AI78+AI79))","v":"0.880290328950246"},{"$f":"IF(OR(AJ78+AJ79=0,AJ78+AJ79=\"\"), 0, AJ77/(AJ78+AJ79))","v":"0.88366446918678"},{"$f":"IF(OR(AK78+AK79=0,AK78+AK79=\"\"), 0, AK77/(AK78+AK79))","v":"0.882068056634355"},{"$f":"IF(OR(AL78+AL79=0,AL78+AL79=\"\"), 0, AL77/(AL78+AL79))","v":"0.880290363770133"},{"$f":"IF(OR(AM78+AM79=0,AM78+AM79=\"\"), 0, AM77/(AM78+AM79))","v":"0.881874474891627"},{"$f":"IF(OR(AN78+AN79=0,AN78+AN79=\"\"), 0, AN77/(AN78+AN79))","v":"0.881173989905604"},{"$f":"IF(OR(AO78+AO79=0,AO78+AO79=\"\"), 0, AO77/(AO78+AO79))","v":"0.881192996288151"},{"$f":"IF(OR(AP78+AP79=0,AP78+AP79=\"\"), 0, AP77/(AP78+AP79))","v":"0.88029083788347"},{"$f":"IF(OR(AQ78+AQ79=0,AQ78+AQ79=\"\"), 0, AQ77/(AQ78+AQ79))","v":"0"},{"$f":"IF(OR(AR78+AR79=0,AR78+AR79=\"\"), 0, AR77/(AR78+AR79))","v":"0"},{"$f":"IF(OR(AS78+AS79=0,AS78+AS79=\"\"), 0, AS77/(AS78+AS79))","v":"0"},{"$f":"IF(OR(AT78+AT79=0,AT78+AT79=\"\"), 0, AT77/(AT78+AT79))","v":"0"},{"$f":"IF(OR(AU78+AU79=0,AU78+AU79=\"\"), 0, AU77/(AU78+AU79))","v":"0.885487867521518"},{"$f":"IF(OR(AV78+AV79=0,AV78+AV79=\"\"), 0, AV77/(AV78+AV79))","v":"0.881646900357129"},{"$f":"IF(OR(AW78+AW79=0,AW78+AW79=\"\"), 0, AW77/(AW78+AW79))","v":"0.879942896403449"},{"$f":"IF(OR(AX78+AX79=0,AX78+AX79=\"\"), 0, AX77/(AX78+AX79))","v":"0.880342362949115"},{"$f":"IF(OR(AY78+AY79=0,AY78+AY79=\"\"), 0, AY77/(AY78+AY79))","v":"0.881729236609976"},{"$f":"IF(OR(AZ78+AZ79=0,AZ78+AZ79=\"\"), 0, AZ77/(AZ78+AZ79))","v":"0.880964486309577"},{"$f":"IF(OR(BA78+BA79=0,BA78+BA79=\"\"), 0, BA77/(BA78+BA79))","v":"0.880778537070244"},{"$f":"IF(OR(BB78+BB79=0,BB78+BB79=\"\"), 0, BB77/(BB78+BB79))","v":"0.870853831835729"},{"$f":"IF(OR(BC78+BC79=0,BC78+BC79=\"\"), 0, BC77/(BC78+BC79))","v":"0.878109850362225"},{"$f":"IF(OR(BD78+BD79=0,BD78+BD79=\"\"), 0, BD77/(BD78+BD79))","v":"0.88094423800114"},{"$f":"IF(OR(BE78+BE79=0,BE78+BE79=\"\"), 0, BE77/(BE78+BE79))","v":"0.879942824239766"},{"$f":"IF(OR(BF78+BF79=0,BF78+BF79=\"\"), 0, BF77/(BF78+BF79))","v":"0.881895309139803"},{"$f":"IF(OR(BG78+BG79=0,BG78+BG79=\"\"), 0, BG77/(BG78+BG79))","v":"0.88089395579908"},{"$f":"IF(OR(BH78+BH79=0,BH78+BH79=\"\"), 0, BH77/(BH78+BH79))","v":"0.882067382867665"},{"$f":"IF(OR(BI78+BI79=0,BI78+BI79=\"\"), 0, BI77/(BI78+BI79))","v":"0.870853869687312"},{"$f":"IF(OR(BJ78+BJ79=0,BJ78+BJ79=\"\"), 0, BJ77/(BJ78+BJ79))","v":"0.870853703226056"},{"$f":"IF(OR(BK78+BK79=0,BK78+BK79=\"\"), 0, BK77/(BK78+BK79))","v":"0.879942839855765"},{"$f":"IF(OR(BL78+BL79=0,BL78+BL79=\"\"), 0, BL77/(BL78+BL79))","v":"0.870854108443825"},{"$f":"IF(OR(BM78+BM79=0,BM78+BM79=\"\"), 0, BM77/(BM78+BM79))","v":"0.884137256953085"},{"$f":"IF(OR(BN78+BN79=0,BN78+BN79=\"\"), 0, BN77/(BN78+BN79))","v":"0.87085403914801"},{"$f":"IF(OR(BO78+BO79=0,BO78+BO79=\"\"), 0, BO77/(BO78+BO79))","v":"0.870853543038018"},{"$f":"IF(OR(BP78+BP79=0,BP78+BP79=\"\"), 0, BP77/(BP78+BP79))","v":"0.870853685240516"},{"$f":"IF(OR(BQ78+BQ79=0,BQ78+BQ79=\"\"), 0, BQ77/(BQ78+BQ79))","v":"0.881783525866499"},{"$f":"IF(OR(BR78+BR79=0,BR78+BR79=\"\"), 0, BR77/(BR78+BR79))","v":"0.881256801433953"},{"$f":"IF(OR(BS78+BS79=0,BS78+BS79=\"\"), 0, BS77/(BS78+BS79))","v":"0"},{"$f":"IF(OR(BT78+BT79=0,BT78+BT79=\"\"), 0, BT77/(BT78+BT79))","v":"0"},{"$f":"IF(OR(BU78+BU79=0,BU78+BU79=\"\"), 0, BU77/(BU78+BU79))","v":"0.881046324588028"},{"$f":"IF(OR(BV78+BV79=0,BV78+BV79=\"\"), 0, BV77/(BV78+BV79))","v":"0.880893981456054"},{"$f":"IF(OR(BW78+BW79=0,BW78+BW79=\"\"), 0, BW77/(BW78+BW79))","v":"0.881646904848415"},{"$f":"IF(OR(BX78+BX79=0,BX78+BX79=\"\"), 0, BX77/(BX78+BX79))","v":"0.882067344281069"},{"$f":"IF(OR(BY78+BY79=0,BY78+BY79=\"\"), 0, BY77/(BY78+BY79))","v":"0.88144827432528"},{"$f":"IF(OR(BZ78+BZ79=0,BZ78+BZ79=\"\"), 0, BZ77/(BZ78+BZ79))","v":"0.880555544483495"},{"$f":"IF(OR(CA78+CA79=0,CA78+CA79=\"\"), 0, CA77/(CA78+CA79))","v":"0.881256825104721"},{"$f":"IF(OR(CB78+CB79=0,CB78+CB79=\"\"), 0, CB77/(CB78+CB79))","v":"0.881783517462034"},{"$f":"IF(OR(CC78+CC79=0,CC78+CC79=\"\"), 0, CC77/(CC78+CC79))","v":"0.880555565592751"},{"$f":"IF(OR(CD78+CD79=0,CD78+CD79=\"\"), 0, CD77/(CD78+CD79))","v":"0"}]
[null,null,"Per Member Per Month"]
[null,"4.13","Allowed Claims",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D71/D80)","v":"$1,310.18"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E71/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F71/F80)","v":"1268.9693"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G71/G80)","v":"1272.8031"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H71/H80)","v":"1309.2663"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I71/I80)","v":"1343.7068"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J71/J80)","v":"1341.4455"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K71/K80)","v":"1345.2075"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L71/L80)","v":"1346.1878"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M71/M80)","v":"1336.2813"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N71/N80)","v":"1337.1277"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O71/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P71/P80)","v":"1307.8157"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q71/Q80)","v":"1263.6652"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R71/R80)","v":"1307.625"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S71/S80)","v":"1306.2957"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T71/T80)","v":"1314.5398"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U71/U80)","v":"1308.1643"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V71/V80)","v":"1284.0631"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W71/W80)","v":"1311.1399"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X71/X80)","v":"1305.2653"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y71/Y80)","v":"1301.1873"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z71/Z80)","v":"1310.2449"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA71/AA80)","v":"1267.4047"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB71/AB80)","v":"1342.322"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC71/AC80)","v":"1352.7304"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD71/AD80)","v":"1340.7801"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE71/AE80)","v":"1316.1818"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF71/AF80)","v":"1344.1553"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG71/AG80)","v":"1346.9341"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH71/AH80)","v":"1357.8179"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI71/AI80)","v":"1316.5327"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ71/AJ80)","v":"1344.6043"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK71/AK80)","v":"1312.0389"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL71/AL80)","v":"1332.928"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM71/AM80)","v":"1391.2921"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN71/AN80)","v":"1399.9506"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO71/AO80)","v":"1404.7933"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP71/AP80)","v":"1392.3208"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ71/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR71/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS71/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT71/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU71/AU80)","v":"1125.2"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV71/AV80)","v":"1083.5802"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW71/AW80)","v":"1120.2862"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX71/AX80)","v":"1122.4108"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY71/AY80)","v":"1122.8844"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ71/AZ80)","v":"1085.8893"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA71/BA80)","v":"1118.854"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB71/BB80)","v":"1108.4208"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC71/BC80)","v":"1114.4442"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD71/BD80)","v":"1126.1627"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE71/BE80)","v":"1099.8659"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF71/BF80)","v":"1117.1043"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG71/BG80)","v":"1127.8614"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH71/BH80)","v":"1124.3581"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI71/BI80)","v":"1134.1986"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ71/BJ80)","v":"1137.875"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK71/BK80)","v":"1152.4868"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL71/BL80)","v":"1145.245"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM71/BM80)","v":"1147.2938"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN71/BN80)","v":"1139.4292"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO71/BO80)","v":"1116.0142"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP71/BP80)","v":"1177.2539"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ71/BQ80)","v":"1204.6641"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR71/BR80)","v":"1199.8136"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS71/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT71/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU71/BU80)","v":"1087.2335"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV71/BV80)","v":"1090.4474"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW71/BW80)","v":"1122.4523"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX71/BX80)","v":"1146.9384"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY71/BY80)","v":"1151.8366"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ71/BZ80)","v":"1152.7134"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA71/CA80)","v":"1149.6621"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB71/CB80)","v":"1153.5183"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC71/CC80)","v":"1144.2928"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD71/CD80)","v":"0"}]
[null,"4.14","Reinsurance",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D72/D80)","v":"$0.00"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E72/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F72/F80)","v":"0"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G72/G80)","v":"0"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H72/H80)","v":"0"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I72/I80)","v":"0"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J72/J80)","v":"0"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K72/K80)","v":"0"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L72/L80)","v":"0"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M72/M80)","v":"0"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N72/N80)","v":"0"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O72/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P72/P80)","v":"0"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q72/Q80)","v":"0"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R72/R80)","v":"0"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S72/S80)","v":"0"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T72/T80)","v":"0"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U72/U80)","v":"0"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V72/V80)","v":"0"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W72/W80)","v":"0"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X72/X80)","v":"0"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y72/Y80)","v":"0"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z72/Z80)","v":"0"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA72/AA80)","v":"0"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB72/AB80)","v":"0"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC72/AC80)","v":"0"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD72/AD80)","v":"0"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE72/AE80)","v":"0"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF72/AF80)","v":"0"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG72/AG80)","v":"0"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH72/AH80)","v":"0"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI72/AI80)","v":"0"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ72/AJ80)","v":"0"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK72/AK80)","v":"0"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL72/AL80)","v":"0"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM72/AM80)","v":"0"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN72/AN80)","v":"0"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO72/AO80)","v":"0"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP72/AP80)","v":"0"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ72/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR72/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS72/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT72/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU72/AU80)","v":"0"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV72/AV80)","v":"0"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW72/AW80)","v":"0"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX72/AX80)","v":"0"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY72/AY80)","v":"0"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ72/AZ80)","v":"0"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA72/BA80)","v":"0"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB72/BB80)","v":"0"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC72/BC80)","v":"0"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD72/BD80)","v":"0"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE72/BE80)","v":"0"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF72/BF80)","v":"0"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG72/BG80)","v":"0"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH72/BH80)","v":"0"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI72/BI80)","v":"0"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ72/BJ80)","v":"0"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK72/BK80)","v":"0"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL72/BL80)","v":"0"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM72/BM80)","v":"0"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN72/BN80)","v":"0"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO72/BO80)","v":"0"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP72/BP80)","v":"0"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ72/BQ80)","v":"0"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR72/BR80)","v":"0"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS72/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT72/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU72/BU80)","v":"0"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV72/BV80)","v":"0"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW72/BW80)","v":"0"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX72/BX80)","v":"0"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY72/BY80)","v":"0"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ72/BZ80)","v":"0"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA72/CA80)","v":"0"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB72/CB80)","v":"0"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC72/CC80)","v":"0"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD72/CD80)","v":"0"}]
[null,"4.15","Member Cost Sharing",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D73/D80)","v":"$224.49"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E73/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F73/F80)","v":"282.8968"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G73/G80)","v":"292.6905"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H73/H80)","v":"295.6467"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I73/I80)","v":"190.7801"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J73/J80)","v":"208.748"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K73/K80)","v":"192.4277"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L73/L80)","v":"196.3256"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M73/M80)","v":"193.1696"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N73/N80)","v":"192.1949"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O73/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P73/P80)","v":"357.3367"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q73/Q80)","v":"387.6066"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R73/R80)","v":"359.6217"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S73/S80)","v":"302.0362"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T73/T80)","v":"284.8334"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U73/U80)","v":"232.0047"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V73/V80)","v":"295.2798"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W73/W80)","v":"291.7746"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X73/X80)","v":"327.7129"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y73/Y80)","v":"313.495"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z73/Z80)","v":"302.3127"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA73/AA80)","v":"281.8413"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB73/AB80)","v":"190.5835"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC73/AC80)","v":"210.5041"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD73/AD80)","v":"229.5839"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE73/AE80)","v":"253.8213"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF73/AF80)","v":"199.2144"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG73/AG80)","v":"194.7096"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH73/AH80)","v":"108.591"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI73/AI80)","v":"154.0772"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ73/AJ80)","v":"119.0994"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK73/AK80)","v":"171.4341"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL73/AL80)","v":"214.2596"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM73/AM80)","v":"103.9951"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN73/AN80)","v":"107.9795"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO73/AO80)","v":"94.8353"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP73/AP80)","v":"73.6708"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ73/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR73/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS73/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT73/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU73/AU80)","v":"309.4514"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV73/AV80)","v":"332.3687"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW73/AW80)","v":"306.0977"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX73/AX80)","v":"249.7758"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY73/AY80)","v":"199.1451"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ73/AZ80)","v":"241.4765"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA73/BA80)","v":"258.6967"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB73/BB80)","v":"255.7458"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC73/BC80)","v":"279.8034"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD73/BD80)","v":"244.016"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE73/BE80)","v":"252.9223"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF73/BF80)","v":"269.1439"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG73/BG80)","v":"217.5043"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH73/BH80)","v":"146.9112"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI73/BI80)","v":"194.2106"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ73/BJ80)","v":"161.5558"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK73/BK80)","v":"166.6007"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL73/BL80)","v":"178.2167"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM73/BM80)","v":"184.4202"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN73/BN80)","v":"168.8725"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO73/BO80)","v":"130.61"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP73/BP80)","v":"87.9964"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ73/BQ80)","v":"81.3249"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR73/BR80)","v":"92.5428"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS73/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT73/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU73/BU80)","v":"242.3816"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV73/BV80)","v":"250.7564"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW73/BW80)","v":"253.462"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX73/BX80)","v":"164.8576"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY73/BY80)","v":"163.5383"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ73/BZ80)","v":"168.1096"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA73/CA80)","v":"178.9038"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB73/CB80)","v":"165.0072"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC73/CC80)","v":"165.4162"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD73/CD80)","v":"0"}]
[null,"4.16","Federal CSR Payments",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D74/D80)","v":"$0.00"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E74/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F74/F80)","v":"0"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G74/G80)","v":"0"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H74/H80)","v":"0"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I74/I80)","v":"0"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J74/J80)","v":"0"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K74/K80)","v":"0"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L74/L80)","v":"0"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M74/M80)","v":"0"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N74/N80)","v":"0"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O74/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P74/P80)","v":"0"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q74/Q80)","v":"0"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R74/R80)","v":"0"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S74/S80)","v":"0"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T74/T80)","v":"0"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U74/U80)","v":"0"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V74/V80)","v":"0"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W74/W80)","v":"0"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X74/X80)","v":"0"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y74/Y80)","v":"0"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z74/Z80)","v":"0"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA74/AA80)","v":"0"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB74/AB80)","v":"0"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC74/AC80)","v":"0"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD74/AD80)","v":"0"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE74/AE80)","v":"0"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF74/AF80)","v":"0"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG74/AG80)","v":"0"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH74/AH80)","v":"0"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI74/AI80)","v":"0"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ74/AJ80)","v":"0"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK74/AK80)","v":"0"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL74/AL80)","v":"0"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM74/AM80)","v":"0"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN74/AN80)","v":"0"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO74/AO80)","v":"0"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP74/AP80)","v":"0"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ74/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR74/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS74/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT74/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU74/AU80)","v":"0"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV74/AV80)","v":"0"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW74/AW80)","v":"0"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX74/AX80)","v":"0"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY74/AY80)","v":"0"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ74/AZ80)","v":"0"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA74/BA80)","v":"0"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB74/BB80)","v":"0"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC74/BC80)","v":"0"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD74/BD80)","v":"0"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE74/BE80)","v":"0"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF74/BF80)","v":"0"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG74/BG80)","v":"0"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH74/BH80)","v":"0"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI74/BI80)","v":"0"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ74/BJ80)","v":"0"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK74/BK80)","v":"0"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL74/BL80)","v":"0"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM74/BM80)","v":"0"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN74/BN80)","v":"0"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO74/BO80)","v":"0"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP74/BP80)","v":"0"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ74/BQ80)","v":"0"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR74/BR80)","v":"0"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS74/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT74/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU74/BU80)","v":"0"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV74/BV80)","v":"0"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW74/BW80)","v":"0"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX74/BX80)","v":"0"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY74/BY80)","v":"0"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ74/BZ80)","v":"0"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA74/CA80)","v":"0"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB74/CB80)","v":"0"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC74/CC80)","v":"0"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD74/CD80)","v":"0"}]
[null,"4.17","Issuer CSR Payments",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D75/D80)","v":"$0.00"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E75/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F75/F80)","v":"0"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G75/G80)","v":"0"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H75/H80)","v":"0"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I75/I80)","v":"0"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J75/J80)","v":"0"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K75/K80)","v":"0"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L75/L80)","v":"0"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M75/M80)","v":"0"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N75/N80)","v":"0"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O75/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P75/P80)","v":"0"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q75/Q80)","v":"0"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R75/R80)","v":"0"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S75/S80)","v":"0"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T75/T80)","v":"0"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U75/U80)","v":"0"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V75/V80)","v":"0"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W75/W80)","v":"0"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X75/X80)","v":"0"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y75/Y80)","v":"0"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z75/Z80)","v":"0"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA75/AA80)","v":"0"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB75/AB80)","v":"0"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC75/AC80)","v":"0"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD75/AD80)","v":"0"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE75/AE80)","v":"0"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF75/AF80)","v":"0"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG75/AG80)","v":"0"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH75/AH80)","v":"0"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI75/AI80)","v":"0"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ75/AJ80)","v":"0"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK75/AK80)","v":"0"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL75/AL80)","v":"0"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM75/AM80)","v":"0"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN75/AN80)","v":"0"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO75/AO80)","v":"0"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP75/AP80)","v":"0"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ75/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR75/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS75/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT75/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU75/AU80)","v":"0"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV75/AV80)","v":"0"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW75/AW80)","v":"0"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX75/AX80)","v":"0"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY75/AY80)","v":"0"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ75/AZ80)","v":"0"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA75/BA80)","v":"0"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB75/BB80)","v":"0"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC75/BC80)","v":"0"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD75/BD80)","v":"0"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE75/BE80)","v":"0"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF75/BF80)","v":"0"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG75/BG80)","v":"0"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH75/BH80)","v":"0"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI75/BI80)","v":"0"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ75/BJ80)","v":"0"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK75/BK80)","v":"0"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL75/BL80)","v":"0"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM75/BM80)","v":"0"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN75/BN80)","v":"0"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO75/BO80)","v":"0"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP75/BP80)","v":"0"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ75/BQ80)","v":"0"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR75/BR80)","v":"0"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS75/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT75/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU75/BU80)","v":"0"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV75/BV80)","v":"0"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW75/BW80)","v":"0"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX75/BX80)","v":"0"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY75/BY80)","v":"0"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ75/BZ80)","v":"0"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA75/CA80)","v":"0"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB75/CB80)","v":"0"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC75/CC80)","v":"0"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD75/CD80)","v":"0"}]
[null,"4.18","Recoveries from CSR Load",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D76/D80)","v":"$0.00"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E76/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F76/F80)","v":"0"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G76/G80)","v":"0"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H76/H80)","v":"0"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I76/I80)","v":"0"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J76/J80)","v":"0"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K76/K80)","v":"0"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L76/L80)","v":"0"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M76/M80)","v":"0"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N76/N80)","v":"0"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O76/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P76/P80)","v":"0"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q76/Q80)","v":"0"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R76/R80)","v":"0"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S76/S80)","v":"0"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T76/T80)","v":"0"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U76/U80)","v":"0"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V76/V80)","v":"0"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W76/W80)","v":"0"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X76/X80)","v":"0"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y76/Y80)","v":"0"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z76/Z80)","v":"0"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA76/AA80)","v":"0"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB76/AB80)","v":"0"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC76/AC80)","v":"0"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD76/AD80)","v":"0"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE76/AE80)","v":"0"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF76/AF80)","v":"0"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG76/AG80)","v":"0"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH76/AH80)","v":"0"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI76/AI80)","v":"0"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ76/AJ80)","v":"0"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK76/AK80)","v":"0"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL76/AL80)","v":"0"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM76/AM80)","v":"0"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN76/AN80)","v":"0"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO76/AO80)","v":"0"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP76/AP80)","v":"0"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ76/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR76/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS76/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT76/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU76/AU80)","v":"0"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV76/AV80)","v":"0"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW76/AW80)","v":"0"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX76/AX80)","v":"0"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY76/AY80)","v":"0"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ76/AZ80)","v":"0"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA76/BA80)","v":"0"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB76/BB80)","v":"0"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC76/BC80)","v":"0"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD76/BD80)","v":"0"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE76/BE80)","v":"0"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF76/BF80)","v":"0"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG76/BG80)","v":"0"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH76/BH80)","v":"0"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI76/BI80)","v":"0"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ76/BJ80)","v":"0"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK76/BK80)","v":"0"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL76/BL80)","v":"0"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM76/BM80)","v":"0"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN76/BN80)","v":"0"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO76/BO80)","v":"0"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP76/BP80)","v":"0"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ76/BQ80)","v":"0"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR76/BR80)","v":"0"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS76/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT76/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU76/BU80)","v":"0"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV76/BV80)","v":"0"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW76/BW80)","v":"0"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX76/BX80)","v":"0"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY76/BY80)","v":"0"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ76/BZ80)","v":"0"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA76/CA80)","v":"0"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB76/CB80)","v":"0"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC76/CC80)","v":"0"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD76/CD80)","v":"0"}]
[null,"4.19","Incurred Claims",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D77/D80)","v":"$1,085.70"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E77/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F77/F80)","v":"986.0726"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G77/G80)","v":"980.1126"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H77/H80)","v":"1013.6197"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I77/I80)","v":"1152.9268"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J77/J80)","v":"1132.6975"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K77/K80)","v":"1152.7798"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L77/L80)","v":"1149.8623"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M77/M80)","v":"1143.1117"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N77/N80)","v":"1144.9328"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O77/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P77/P80)","v":"950.479"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q77/Q80)","v":"876.0586"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R77/R80)","v":"948.0034"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S77/S80)","v":"1004.2596"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T77/T80)","v":"1029.7064"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U77/U80)","v":"1076.1596"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V77/V80)","v":"988.7833"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W77/W80)","v":"1019.3653"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X77/X80)","v":"977.5524"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y77/Y80)","v":"987.6923"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z77/Z80)","v":"1007.9322"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA77/AA80)","v":"985.5634"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB77/AB80)","v":"1151.7385"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC77/AC80)","v":"1142.2263"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD77/AD80)","v":"1111.1962"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE77/AE80)","v":"1062.3606"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF77/AF80)","v":"1144.9409"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG77/AG80)","v":"1152.2246"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH77/AH80)","v":"1249.2269"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI77/AI80)","v":"1162.4556"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ77/AJ80)","v":"1225.5049"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK77/AK80)","v":"1140.6048"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL77/AL80)","v":"1118.6684"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM77/AM80)","v":"1287.2969"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN77/AN80)","v":"1291.971"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO77/AO80)","v":"1309.958"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP77/AP80)","v":"1318.65"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ77/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR77/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS77/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT77/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU77/AU80)","v":"815.7486"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV77/AV80)","v":"751.2115"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW77/AW80)","v":"814.1886"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX77/AX80)","v":"872.635"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY77/AY80)","v":"923.7393"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ77/AZ80)","v":"844.4129"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA77/BA80)","v":"860.1573"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB77/BB80)","v":"852.675"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC77/BC80)","v":"834.6408"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD77/BD80)","v":"882.1467"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE77/BE80)","v":"846.9436"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF77/BF80)","v":"847.9604"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG77/BG80)","v":"910.3571"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH77/BH80)","v":"977.4468"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI77/BI80)","v":"939.9881"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ77/BJ80)","v":"976.3192"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK77/BK80)","v":"985.8861"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL77/BL80)","v":"967.0283"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM77/BM80)","v":"962.8737"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN77/BN80)","v":"970.5567"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO77/BO80)","v":"985.4042"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP77/BP80)","v":"1089.2575"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ77/BQ80)","v":"1123.3392"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR77/BR80)","v":"1107.2708"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS77/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT77/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU77/BU80)","v":"844.8519"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV77/BV80)","v":"839.691"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW77/BW80)","v":"868.9903"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX77/BX80)","v":"982.0808"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY77/BY80)","v":"988.2983"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ77/BZ80)","v":"984.6038"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA77/CA80)","v":"970.7583"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB77/CB80)","v":"988.5111"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC77/CC80)","v":"978.8765"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD77/CD80)","v":"0"}]
[null,"4.20","Risk Adjustment Transfer Amount",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D78/D80)","v":"$10.40"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E78/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F78/F80)","v":"9.4405"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G78/G80)","v":"9.3834"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H78/H80)","v":"9.7042"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I78/I80)","v":"11.0379"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J78/J80)","v":"10.8442"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K78/K80)","v":"11.0365"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L78/L80)","v":"11.0086"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M78/M80)","v":"10.9439"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N78/N80)","v":"10.9614"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O78/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P78/P80)","v":"9.0997"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q78/Q80)","v":"8.3872"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R78/R80)","v":"9.076"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S78/S80)","v":"9.6146"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T78/T80)","v":"9.8582"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U78/U80)","v":"10.3029"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V78/V80)","v":"9.4664"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W78/W80)","v":"9.7592"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X78/X80)","v":"9.3589"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y78/Y80)","v":"9.456"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z78/Z80)","v":"9.6497"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA78/AA80)","v":"9.4356"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB78/AB80)","v":"11.0265"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC78/AC80)","v":"10.9354"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD78/AD80)","v":"10.6384"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE78/AE80)","v":"10.1708"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF78/AF80)","v":"10.9614"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG78/AG80)","v":"11.0312"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH78/AH80)","v":"11.9599"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI78/AI80)","v":"11.1291"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ78/AJ80)","v":"11.7327"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK78/AK80)","v":"10.9199"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL78/AL80)","v":"10.7099"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM78/AM80)","v":"12.3243"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN78/AN80)","v":"12.3691"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO78/AO80)","v":"12.5413"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP78/AP80)","v":"12.6242"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ78/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR78/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS78/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT78/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU78/AU80)","v":"7.8631"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV78/AV80)","v":"7.2409"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW78/AW80)","v":"7.848"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX78/AX80)","v":"8.4113"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY78/AY80)","v":"8.9039"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ78/AZ80)","v":"8.1393"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA78/BA80)","v":"8.2911"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB78/BB80)","v":"8.2189"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC78/BC80)","v":"8.0451"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD78/BD80)","v":"8.503"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE78/BE80)","v":"8.1637"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF78/BF80)","v":"8.1735"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG78/BG80)","v":"8.7749"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH78/BH80)","v":"9.4216"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI78/BI80)","v":"9.0606"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ78/BJ80)","v":"9.4108"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK78/BK80)","v":"9.5029"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL78/BL80)","v":"9.3208"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM78/BM80)","v":"9.2812"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN78/BN80)","v":"9.355"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO78/BO80)","v":"9.4983"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP78/BP80)","v":"10.4994"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ78/BQ80)","v":"10.8278"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR78/BR80)","v":"10.673"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS78/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT78/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU78/BU80)","v":"8.1435"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV78/BV80)","v":"8.0938"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW78/BW80)","v":"8.3762"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX78/BX80)","v":"9.4663"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY78/BY80)","v":"9.5262"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ78/BZ80)","v":"9.4906"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA78/CA80)","v":"9.3571"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB78/CB80)","v":"9.5283"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC78/CC80)","v":"9.4354"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD78/CD80)","v":"0"}]
[null,"4.21","Premium",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D79/D80)","v":"$1,221.68"},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E79/E80)","v":"0"},{"$f":"IF(OR(F80=0,F80=\"\"), 0, F79/F80)","v":"1109.5504"},{"$f":"IF(OR(G80=0,G80=\"\"), 0, G79/G80)","v":"1102.9651"},{"$f":"IF(OR(H80=0,H80=\"\"), 0, H79/H80)","v":"1140.4663"},{"$f":"IF(OR(I80=0,I80=\"\"), 0, I79/I80)","v":"1297.3356"},{"$f":"IF(OR(J80=0,J80=\"\"), 0, J79/J80)","v":"1274.5909"},{"$f":"IF(OR(K80=0,K80=\"\"), 0, K79/K80)","v":"1297.1173"},{"$f":"IF(OR(L80=0,L80=\"\"), 0, L79/L80)","v":"1293.8075"},{"$f":"IF(OR(M80=0,M80=\"\"), 0, M79/M80)","v":"1286.2819"},{"$f":"IF(OR(N80=0,N80=\"\"), 0, N79/N80)","v":"1288.2616"},{"$f":"IF(OR(O80=0,O80=\"\"), 0, O79/O80)","v":"0"},{"$f":"IF(OR(P80=0,P80=\"\"), 0, P79/P80)","v":"1070.6338"},{"$f":"IF(OR(Q80=0,Q80=\"\"), 0, Q79/Q80)","v":"985.8986"},{"$f":"IF(OR(R80=0,R80=\"\"), 0, R79/R80)","v":"1065.9108"},{"$f":"IF(OR(S80=0,S80=\"\"), 0, S79/S80)","v":"1129.9967"},{"$f":"IF(OR(T80=0,T80=\"\"), 0, T79/T80)","v":"1158.6635"},{"$f":"IF(OR(U80=0,U80=\"\"), 0, U79/U80)","v":"1212.2023"},{"$f":"IF(OR(V80=0,V80=\"\"), 0, V79/V80)","v":"1113.7804"},{"$f":"IF(OR(W80=0,W80=\"\"), 0, W79/W80)","v":"1146.961"},{"$f":"IF(OR(X80=0,X80=\"\"), 0, X79/X80)","v":"1099.8373"},{"$f":"IF(OR(Y80=0,Y80=\"\"), 0, Y79/Y80)","v":"1112.5515"},{"$f":"IF(OR(Z80=0,Z80=\"\"), 0, Z79/Z80)","v":"1133.0423"},{"$f":"IF(OR(AA80=0,AA80=\"\"), 0, AA79/AA80)","v":"1109.0777"},{"$f":"IF(OR(AB80=0,AB80=\"\"), 0, AB79/AB80)","v":"1297.3356"},{"$f":"IF(OR(AC80=0,AC80=\"\"), 0, AC79/AC80)","v":"1285.0669"},{"$f":"IF(OR(AD80=0,AD80=\"\"), 0, AD79/AD80)","v":"1249.0605"},{"$f":"IF(OR(AE80=0,AE80=\"\"), 0, AE79/AE80)","v":"1195.7842"},{"$f":"IF(OR(AF80=0,AF80=\"\"), 0, AF79/AF80)","v":"1289.6787"},{"$f":"IF(OR(AG80=0,AG80=\"\"), 0, AG79/AG80)","v":"1296.4784"},{"$f":"IF(OR(AH80=0,AH80=\"\"), 0, AH79/AH80)","v":"1401.7293"},{"$f":"IF(OR(AI80=0,AI80=\"\"), 0, AI79/AI80)","v":"1309.4075"},{"$f":"IF(OR(AJ80=0,AJ80=\"\"), 0, AJ79/AJ80)","v":"1375.1115"},{"$f":"IF(OR(AK80=0,AK80=\"\"), 0, AK79/AK80)","v":"1282.1831"},{"$f":"IF(OR(AL80=0,AL80=\"\"), 0, AL79/AL80)","v":"1260.0849"},{"$f":"IF(OR(AM80=0,AM80=\"\"), 0, AM79/AM80)","v":"1447.4037"},{"$f":"IF(OR(AN80=0,AN80=\"\"), 0, AN79/AN80)","v":"1453.8238"},{"$f":"IF(OR(AO80=0,AO80=\"\"), 0, AO79/AO80)","v":"1474.032"},{"$f":"IF(OR(AP80=0,AP80=\"\"), 0, AP79/AP80)","v":"1485.3467"},{"$f":"IF(OR(AQ80=0,AQ80=\"\"), 0, AQ79/AQ80)","v":"0"},{"$f":"IF(OR(AR80=0,AR80=\"\"), 0, AR79/AR80)","v":"0"},{"$f":"IF(OR(AS80=0,AS80=\"\"), 0, AS79/AS80)","v":"0"},{"$f":"IF(OR(AT80=0,AT80=\"\"), 0, AT79/AT80)","v":"0"},{"$f":"IF(OR(AU80=0,AU80=\"\"), 0, AU79/AU80)","v":"913.379"},{"$f":"IF(OR(AV80=0,AV80=\"\"), 0, AV79/AV80)","v":"844.8139"},{"$f":"IF(OR(AW80=0,AW80=\"\"), 0, AW79/AW80)","v":"917.4264"},{"$f":"IF(OR(AX80=0,AX80=\"\"), 0, AX79/AX80)","v":"982.8337"},{"$f":"IF(OR(AY80=0,AY80=\"\"), 0, AY79/AY80)","v":"1038.7412"},{"$f":"IF(OR(AZ80=0,AZ80=\"\"), 0, AZ79/AZ80)","v":"950.3702"},{"$f":"IF(OR(BA80=0,BA80=\"\"), 0, BA79/BA80)","v":"968.2964"},{"$f":"IF(OR(BB80=0,BB80=\"\"), 0, BB79/BB80)","v":"970.9064"},{"$f":"IF(OR(BC80=0,BC80=\"\"), 0, BC79/BC80)","v":"942.4518"},{"$f":"IF(OR(BD80=0,BD80=\"\"), 0, BD79/BD80)","v":"992.862"},{"$f":"IF(OR(BE80=0,BE80=\"\"), 0, BE79/BE80)","v":"954.3347"},{"$f":"IF(OR(BF80=0,BF80=\"\"), 0, BF79/BF80)","v":"953.347"},{"$f":"IF(OR(BG80=0,BG80=\"\"), 0, BG79/BG80)","v":"1024.6719"},{"$f":"IF(OR(BH80=0,BH80=\"\"), 0, BH79/BH80)","v":"1098.7101"},{"$f":"IF(OR(BI80=0,BI80=\"\"), 0, BI79/BI80)","v":"1070.3261"},{"$f":"IF(OR(BJ80=0,BJ80=\"\"), 0, BJ79/BJ80)","v":"1111.695"},{"$f":"IF(OR(BK80=0,BK80=\"\"), 0, BK79/BK80)","v":"1110.8949"},{"$f":"IF(OR(BL80=0,BL80=\"\"), 0, BL79/BL80)","v":"1101.1158"},{"$f":"IF(OR(BM80=0,BM80=\"\"), 0, BM79/BM80)","v":"1079.7734"},{"$f":"IF(OR(BN80=0,BN80=\"\"), 0, BN79/BN80)","v":"1105.1333"},{"$f":"IF(OR(BO80=0,BO80=\"\"), 0, BO79/BO80)","v":"1122.04"},{"$f":"IF(OR(BP80=0,BP80=\"\"), 0, BP79/BP80)","v":"1240.2933"},{"$f":"IF(OR(BQ80=0,BQ80=\"\"), 0, BQ79/BQ80)","v":"1263.112"},{"$f":"IF(OR(BR80=0,BR80=\"\"), 0, BR79/BR80)","v":"1245.7949"},{"$f":"IF(OR(BS80=0,BS80=\"\"), 0, BS79/BS80)","v":"0"},{"$f":"IF(OR(BT80=0,BT80=\"\"), 0, BT79/BT80)","v":"0"},{"$f":"IF(OR(BU80=0,BU80=\"\"), 0, BU79/BU80)","v":"950.7753"},{"$f":"IF(OR(BV80=0,BV80=\"\"), 0, BV79/BV80)","v":"945.1321"},{"$f":"IF(OR(BW80=0,BW80=\"\"), 0, BW79/BW80)","v":"977.2682"},{"$f":"IF(OR(BX80=0,BX80=\"\"), 0, BX79/BX80)","v":"1103.919"},{"$f":"IF(OR(BY80=0,BY80=\"\"), 0, BY79/BY80)","v":"1111.6948"},{"$f":"IF(OR(BZ80=0,BZ80=\"\"), 0, BZ79/BZ80)","v":"1108.6715"},{"$f":"IF(OR(CA80=0,CA80=\"\"), 0, CA79/CA80)","v":"1092.2041"},{"$f":"IF(OR(CB80=0,CB80=\"\"), 0, CB79/CB80)","v":"1111.5078"},{"$f":"IF(OR(CC80=0,CC80=\"\"), 0, CC79/CC80)","v":"1102.2225"},{"$f":"IF(OR(CD80=0,CD80=\"\"), 0, CD79/CD80)","v":"0"}]

{"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",1.0901]
["Rating Area 2",1.0498]
["Rating Area 3",0.9945]
["Rating Area 4",1.0033]
["Rating Area 5",0.9532]
["Rating Area 6",1.1424]
["Rating Area 7",1.0118]
["Rating Area 8",1.0243]

{"sheet":"PlanTemplate","index":3,"n_rows":91,"n_cols":15,"rows_kept":91,"cut":false,"hidden":true,"merged":[[4,6,4,8],[9,3,21,3],[57,3,61,3],[50,3,55,3]]}
[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",0,null,null,null,null,null,null,null,"KY"]
[null,"2.4","Member Cost Sharing",0,null,null,null,null,null,null,null,"LA"]
[null,"2.5","Federal Cost-Sharing Reduction (CSR) Payments",0,null,null,null,null,null,null,null,"ME"]
[null,"2.6","Issuer CSR Payments",0,null,null,null,null,null,null,null,"MD"]
[null,"2.7","Recoveries from CSR Load",0,null,null,null,null,null,null,null,"MA"]
[null,"2.8","Incurred Claims",{"$f":"D26-D27-D28-D29","v":0},{"$f":"E26-E27-E28-E29","v":0},null,null,null,null,null,null,"MI"]
[null,"2.9","Risk Adjustment Transfer Amount",{"$f":"SUM(E33:XFD33)","v":0},null,null,null,null,null,null,null,"MN"]
[null,"2.10","Premium",{"$f":"SUM(E34:XFD34)","v":0},null,null,null,null,null,null,null,"MS"]
[null,"2.11","Experience Period Member Months",{"$f":"SUM(E35:XFD35)","v":0},null,null,null,null,null,null,null,"MO"]
[null,"2.12","Current Enrollment",{"$f":"SUM(E36:XFD36)","v":0},null,null,null,null,null,null,null,"MT"]
[null,"2.13","Current Premium PMPM",{"$f":"IF(OR(D36=0,D36=\"\"), 0, SUMPRODUCT(E37:XFD37,E36:XFD36)/D36)","v":0},null,null,null,null,null,null,null,"NE"]
[null,"2.14","Loss Ratio",{"$f":"IF(OR(D33+D34=0,D33+D34=\"\"), 0, D32/(D33+D34))","v":0},{"$f":"IF(OR(E33+E34=0,E33+E34=\"\"), 0, E32/(E33+E34))","v":0},null,null,null,null,null,null,"NV"]
[null,null,"Per Member Per Month",null,null,null,null,null,null,null,null,"NH"]
[null,"2.15","Allowed Claims",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D26/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E26/E35)","v":0},null,null,null,null,null,null,"NJ"]
[null,"2.16","Reinsurance",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D27/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E27/E35)","v":0},null,null,null,null,null,null,"NM"]
[null,"2.17","Member Cost Sharing",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D28/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E28/E35)","v":0},null,null,null,null,null,null,"NY"]
[null,"2.18","Federal CSR Payments",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D29/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E29/E35)","v":0},null,null,null,null,null,null,"NC"]
[null,"2.19","Issuer CSR Payments",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D30/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E30/E35)","v":0},null,null,null,null,null,null,"ND"]
[null,"2.20","Recoveries from CSR Load",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D31/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E31/E35)","v":0},null,null,null,null,null,null,"OH"]
[null,"2.21","Incurred Claims",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D32/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E32/E35)","v":0},null,null,null,null,null,null,"OK"]
[null,"2.22","Risk Adjustment Transfer Amount",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D33/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E33/E35)","v":0},null,null,null,null,null,null,"OR"]
[null,"2.23","Premium",{"$f":"IF(OR(D35=0,D35=\"\"), 0, D34/D35)","v":0},{"$f":"IF(OR(E35=0,E35=\"\"), 0, E34/E35)","v":0},null,null,null,null,null,null,"PA"]
[null,null,null,null,null,null,null,null,null,null,null,"RI"]
[null,null,"Section III: Plan Adjustment Factors",null,null,null,null,null,null,null,null,"SC"]
[null,"3.1","Plan ID (Standard Component ID)",null,{"$f":"IF(E13<>\"\",E13,\"\")","v":""},null,null,null,null,null,null,"SD"]
[null,"3.2","Market Adjusted Index Rate",null,{"$f":"'Wksh 1 - Market Experience'!F46","v":0},null,null,null,null,null,null,"TN"]
[null,"3.3","AV and Cost Sharing Design of Plan",null,null,null,null,null,null,null,null,"TX"]
[null,"3.4","CSR Load Factor",null,null,null,null,null,null,null,null,"UT"]
[null,"3.5","Provider Network Adjustment",null,null,null,null,null,null,null,null,"VT"]
[null,"3.6","Benefits in Addition to EHB",null,null,null,null,null,null,null,null,"VA"]
[null,null,"Administrative Costs",null,null,null,null,null,null,null,null,"WA"]
[null,"3.7","Administrative Expense",null,null,null,null,null,null,null,null,"WV"]
[null,"3.8","Taxes and Fees",null,null,null,null,null,null,null,null,"WI"]
[null,"3.9","Profit & Risk Load",null,null,null,null,null,null,null,null,"WY"]
[null,"3.10","Catastrophic Adjustment"]
[null,"3.11","Plan Adjusted Index Rate",null,{"$f":"($E$52*PRODUCT(E53:E56)*E61)/(1-SUM(E58:E60))","v":0}]
[]
[null,"3.12","Age Calibration Factor",null,{"$f":"IF(D64<>\"\", D64, \"\")","v":""}]
[null,"3.13","Geographic Calibration Factor",null,{"$f":"IF(D65<>\"\", D65, \"\")","v":""}]
[null,"3.14","Tobacco Calibration Factor",null,{"$f":"IF(D66<>\"\", D66, \"\")","v":""}]
[null,"3.15","Calibrated Plan Adjusted Index Rate",null,{"$f":"E62*(PRODUCT($E$64:$E$66))","v":0}]
[]
[null,null,"Section IV: Projected Plan Level Information"]
[null,"4.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":""}]
[null,"4.2","Allowed Claims",{"$f":"SUM(E71:XFD71)","v":0}]
[null,"4.3","Reinsurance",0]
[null,"4.4","Member Cost Sharing",0]
[null,"4.5","Federal CSR Payments",0]
[null,"4.6","Issuer CSR Payments",0]
[null,"4.7","Recoveries from CSR Load",0]
[null,"4.8","Incurred Claims",{"$f":"D71-D72-D73-D74","v":0},{"$f":"E71-E72-E73-E74","v":0}]
[null,"4.9","Risk Adjustment Transfer Amount",{"$f":"SUM(E78:XFD78)","v":0}]
[null,"4.10","Premium",{"$f":"SUM(E79:XFD79)","v":0}]
[null,"4.11","Projected Member Months",{"$f":"SUM(E80:XFD80)","v":0}]
[null,"4.12","Loss Ratio",{"$f":"IF(OR(D78+D79=0,D78+D79=\"\"), 0, D77/(D78+D79))","v":0},{"$f":"IF(OR(E78+E79=0,E78+E79=\"\"), 0, E77/(E78+E79))","v":0}]
[null,null,"Per Member Per Month"]
[null,"4.13","Allowed Claims",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D71/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E71/E80)","v":0}]
[null,"4.14","Reinsurance",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D72/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E72/E80)","v":0}]
[null,"4.15","Member Cost Sharing",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D73/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E73/E80)","v":0}]
[null,"4.16","Federal CSR Payments",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D74/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E74/E80)","v":0}]
[null,"4.17","Issuer CSR Payments",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D75/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E75/E80)","v":0}]
[null,"4.18","Recoveries from CSR Load",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D76/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E76/E80)","v":0}]
[null,"4.15","Incurred Claims",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D77/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E77/E80)","v":0}]
[null,"4.16","Risk Adjustment Transfer Amount",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D78/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E78/E80)","v":0}]
[null,"4.17","Premium",{"$f":"IF(OR(D80=0,D80=\"\"), 0, D79/D80)","v":0},{"$f":"IF(OR(E80=0,E80=\"\"), 0, E79/E80)","v":0}]