{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Wksh 1 - Market Experience","Wksh 2 - Plan Product Info","Wksh 3 - Rating Areas","PlanTemplate"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":24,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Wksh 1 - Market Experience","index":0,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[[29,3,29,6],[111,0,111,14],[49,1,49,16],[7,1,8,16],[21,3,21,4],[21,5,21,6],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3]]}
["Press TAB and directional arrow keys to read through the document. If macros are disabled, press and hold the ALT key and press the F, then I, and then N key. After that, select the Enable All Content option by pressing enter. (note that you can also press the C key to select \"Enable All Content\")  Instructions can be found in cells K1 through K4. If screen reader fails to announce a cell after performing a dropdown selection, please press F2 and then ESC to force the screen reader to resume.","Unified Rate Review v6.0 [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:","UnitedHealthcare of Kentucky, Ltd.",null,null,null,null,null,null,null,"To validate, select the Validate button or Ctrl + Shift + I."]
[null,"HIOS Issuer ID:",23671.0,"State:","KY",null,null,null,null,null,"To finalize, select the Finalize button or Ctrl + Shift + F."]
[null,"Effective Date of Rate Change(s):",{"$f":"MAX('Wksh 2 - Plan Product Info'!E19:FB19)","v":"00:00:00"},"Market: ","Small Group"]
[]
[]
[null,"Market Level Calculations (Same for all Plans)"]
[]
[]
[null,"Section I: Experience Period Data"]
[null,"Experience Period:",null,"2022-01-01","to",{"$f":"EDATE(D12,12)-1","v":"12/31/2022"}]
[null,null,null,null,"Total","PMPM"]
[null,"Allowed Claims",null,null,3.035909941E7,{"$f":"E14/E19","v":648.1863}]
[null,"Reinsurance",null,null,0.0,{"$f":"E15/E19","v":0.0}]
[null,"Incurred Claims in Experience Period",null,null,2.350277757E7,{"$f":"E16/E19","v":501.7994}]
[null,"Risk Adjustment",null,null,-3045318.69,{"$f":"E17/E19","v":-65.0195}]
[null,"Experience Period Premium",null,null,3.172206966E7,{"$f":"E18/E19","v":677.2865}]
[null,"Experience Period Member Months",null,null,{"$f":"'Wksh 2 - Plan Product Info'!D33","v":46837.0}]
[]
[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",87.93,1.037,1.037,1.049,1.047,{"$f":"PRODUCT(C24:G24)","v":103.8525}]
[null,"Outpatient Hospital",271.13,1.037,1.037,1.049,1.047,320.2265]
[null,"Professional",116.05,1.037,1.037,1.049,1.047,137.0644]
[null,"Other Medical",1.11,1.037,1.037,1.049,1.047,1.311]
[null,"Capitation",15.03,1.037,1.037,1.049,1.047,17.7516]
[null,"Prescription Drug",156.94,1.037,1.037,1.049,1.047,185.3589]
[null,"Total",{"$f":"SUM(C24:C29)","v":648.19},null,null,null,null,{"$f":"SUM(H24:H29)","v":765.5649}]
[]
[null,"Morbidity Adjustment",null,null,null,1.06]
[null,"Demographic Shift",null,null,null,1.0]
[null,"Plan Design Changes",null,null,null,1.007]
[null,"Other",null,null,null,0.956]
[null,"Adjusted Trended EHB Allowed Claims PMPM for",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":"1/1/2024"},null,{"$f":"H30*PRODUCT(F32:F35)","v":781.2234}]
[]
[null,"Manual EHB Allowed Claims PMPM",null,null,null,790.67]
[null,"Applied Credibility %",null,null,null,0.0]
[]
[null,null,null,null,null,null,"Projected Period Totals"]
[null,"Projected Index Rate for",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":"1/1/2024"},null,{"$f":"ROUND(F39*F36+(1-F39)*F38,2)","v":790.67},{"$f":"F42*F48","v":1.650365491E7}]
[null,"Reinsurance",null,null,null,0.0,{"$f":"F43*F48","v":0.0}]
[null,"Risk Adjustment Payment/Charge",null,null,null,-106.8,{"$f":"F44*F48","v":-2229236.4}]
[null,"Exchange User Fees",null,null,null,0.0,{"$f":"F45*F46*F48","v":0.0}]
[null,"Market Adjusted Index Rate",null,null,null,{"$f":"(F42-F43-F44)/(1-F45)","v":897.47},{"$f":"F46*F48","v":1.873289131E7}]
[]
[null,"Projected Member Months",null,null,null,{"$f":"'Wksh 2 - Plan Product Info'!D73","v":20873.0}]
[]
[null,"Information Not Releasable to the Public Unless Authorized by Law:  This information has not been publically disclosed and may be privileged and confidential. It is for internal government use only and must not be disseminated, distributed, or copied to persons not authorized to receive the information.  Unauthorized disclosure may result in prosecution to the full extent of the law.  "]

{"sheet":"Wksh 2 - Plan Product Info","index":1,"n_rows":82,"n_cols":158,"rows_kept":82,"cut":false,"hidden":false,"merged":[[6,2,7,21],[10,5,10,28],[9,5,9,28],[20,5,20,28],[10,29,10,34],[9,29,9,34],[20,29,20,34],[10,35,10,95],[9,35,9,95],[20,35,20,95],[10,96,10,155],[9,96,9,155],[20,96,20,155],[10,156,10,157],[9,156,9,157],[20,156,20,157],[47,4,47,157],[58,4,58,157],[59,4,59,157],[60,4,60,157],[21,4,21,157]]}
["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,"23671KY001 Plans","23671KY002 Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23671KY006 Plans",null,null,null,null,null,"23671KY007 Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23671KY008 Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23671KY009 Plans"]
[null,"1.2","Product ID",null,"23671KY001","23671KY002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23671KY006",null,null,null,null,null,"23671KY007",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23671KY008",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23671KY009"]
[null,"1.3","Plan Name",null,"CC-CW","CC-B4","BO-6C","CC-B3","CC-B2","CC-BI","BO-6F","CC-B8","CC-BU","CC-BV","CC-BJ","CC-BW","CC-CB","CC-CT","BO-63","BO-64","CC-CX","BO-66","CC-CH","CC-CJ","CC-CK","CC-C2","CC-C3","CC-C4","CC-CI","BG-ZL","BG-ZM","CC-CS","CC-CV","BO-7D","BO-7F","DDSX","DDSE","DDSI","CT8S","DDSF","DDSG","DDSH","DDSJ","DDSK","DDSL","CT8C","CT8N","DDT5","CT8P","CT8Q","CT8R","CT8T","CT8U","CT8V","CP-2F","CC-B5","CM-SA","CC-CM","CC-B7","CM-SW","CC-DA","CC-DB","CM-SX","CC-CA","CC-BY","CC-BZ","CM-R6","CM-R7","CM-R8","CM-R9","CM-SC","CM-SD","CM-SE","CM-S2","CM-S3","CM-S4","CM-S5","CM-S6","CM-S7","CM-S8","CM-S9","CM-TA","CM-TB","CM-TC","CM-SG","CM-SH","CM-SI","CM-SJ","CM-ST","CM-TF","CM-TG","CM-TK","CM-TL","CM-TM","CM-TN","CM-TO","DDSY","DDSZ","DDST","CT9F","CT86","CT7Z","CT72","CT73","CT74","DDSM","DDSN","DDSO","DDSP","CT8D","CT8W","DDT6","CT8Y","CT8Z","CT82","CT83","CT84","CT85","CT8E","CT8F","CT8G","CT8H","DDSU","DDSV","DDSW","CT8M","CT87","DDT7","CT89","CT9A","CT9B","CT9C","CT9D","CT9E","CC-BK","CC-B9","CC-CF","CC-CG","CM-SU","CC-C6","CC-C7","CM-SV","CM-SF","CC-DJ","CM-SK","CM-SL","CM-SM","CM-SN","CM-SQ","CM-SR","CM-SS","CM-TD","CM-TE","CM-TH","CM-TI","CM-TJ","CC-CO","CC-CP"]
[null,"1.4","Plan ID (Standard Component ID)",null,"23671KY0010027","23671KY0020025","23671KY0020026","23671KY0020031","23671KY0020045","23671KY0020047","23671KY0020048","23671KY0020056","23671KY0020058","23671KY0020061","23671KY0020062","23671KY0020067","23671KY0020074","23671KY0020075","23671KY0020076","23671KY0020077","23671KY0020078","23671KY0020079","23671KY0020080","23671KY0020081","23671KY0020082","23671KY0020085","23671KY0020086","23671KY0020087","23671KY0020088","23671KY0060004","23671KY0060005","23671KY0060006","23671KY0060009","23671KY0060016","23671KY0060018","23671KY0070061","23671KY0070003","23671KY0070012","23671KY0070037","23671KY0070046","23671KY0070047","23671KY0070048","23671KY0070049","23671KY0070050","23671KY0070051","23671KY0070052","23671KY0070053","23671KY0070054","23671KY0070055","23671KY0070056","23671KY0070057","23671KY0070058","23671KY0070059","23671KY0070060","23671KY0070001","23671KY0070002","23671KY0070004","23671KY0070005","23671KY0070006","23671KY0070007","23671KY0070008","23671KY0070009","23671KY0070010","23671KY0070011","23671KY0070013","23671KY0070014","23671KY0070015","23671KY0070016","23671KY0070017","23671KY0070018","23671KY0070019","23671KY0070020","23671KY0070021","23671KY0070022","23671KY0070023","23671KY0070024","23671KY0070025","23671KY0070026","23671KY0070027","23671KY0070028","23671KY0070029","23671KY0070030","23671KY0070031","23671KY0070032","23671KY0070033","23671KY0070034","23671KY0070035","23671KY0070036","23671KY0070038","23671KY0070039","23671KY0070040","23671KY0070041","23671KY0070042","23671KY0070043","23671KY0070044","23671KY0070045","23671KY0080067","23671KY0080068","23671KY0080009","23671KY0080010","23671KY0080025","23671KY0080034","23671KY0080035","23671KY0080036","23671KY0080037","23671KY0080038","23671KY0080039","23671KY0080040","23671KY0080041","23671KY0080042","23671KY0080043","23671KY0080044","23671KY0080045","23671KY0080046","23671KY0080047","23671KY0080048","23671KY0080049","23671KY0080050","23671KY0080051","23671KY0080052","23671KY0080053","23671KY0080054","23671KY0080055","23671KY0080056","23671KY0080057","23671KY0080058","23671KY0080059","23671KY0080060","23671KY0080061","23671KY0080062","23671KY0080063","23671KY0080064","23671KY0080065","23671KY0080066","23671KY0080001","23671KY0080002","23671KY0080003","23671KY0080004","23671KY0080005","23671KY0080006","23671KY0080007","23671KY0080008","23671KY0080011","23671KY0080017","23671KY0080021","23671KY0080022","23671KY0080023","23671KY0080024","23671KY0080026","23671KY0080027","23671KY0080028","23671KY0080029","23671KY0080030","23671KY0080031","23671KY0080032","23671KY0080033","23671KY0090001","23671KY0090002"]
[null,"1.5","Metal",null,"Gold","Gold","Gold","Silver","Silver","Silver","Silver","Silver","Gold","Gold","Gold","Silver","Bronze","Gold","Gold","Gold","Silver","Silver","Platinum","Gold","Gold","Gold","Gold","Gold","Platinum","Gold","Gold","Silver","Gold","Gold","Silver","Gold","Gold","Silver","Gold","Gold","Gold","Gold","Silver","Bronze","Gold","Gold","Platinum","Platinum","Gold","Gold","Gold","Gold","Gold","Silver","Silver","Silver","Bronze","Silver","Gold","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Gold","Gold","Silver","Silver","Bronze","Silver","Gold","Platinum","Platinum","Gold","Gold","Silver","Silver","Silver","Gold","Gold","Gold","Silver","Platinum","Gold","Gold","Gold","Silver","Gold","Gold","Gold","Gold","Gold","Silver","Silver","Gold","Gold","Silver","Silver","Silver","Gold","Gold","Gold","Gold","Silver","Silver","Bronze","Gold","Gold","Platinum","Platinum","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Silver","Bronze","Gold","Gold","Platinum","Platinum","Gold","Gold","Gold","Gold","Gold","Gold","Silver","Silver","Gold","Silver","Silver","Silver","Silver","Silver","Silver","Silver","Platinum","Gold","Gold","Gold","Silver","Gold","Gold","Gold","Gold","Gold","Gold","Silver","Silver","Silver"]
[null,"1.6","AV Metal Value",null,0.816,0.815,0.813,0.719,0.72,0.718,0.718,0.719,0.798,0.814,0.798,0.698,0.649,0.819,0.804,0.79,0.72,0.714,0.88,0.785,0.78,0.78,0.783,0.792,0.88,0.804,0.79,0.719,0.806,0.78,0.71,0.818,0.807,0.72,0.808,0.797,0.793,0.793,0.716,0.649,0.816,0.79,0.903,0.881,0.809,0.795,0.815,0.796,0.787,0.718,0.718,0.717,0.65,0.713,0.815,0.705,0.693,0.68,0.68,0.719,0.719,0.72,0.808,0.788,0.715,0.704,0.65,0.719,0.818,0.88,0.88,0.787,0.781,0.718,0.719,0.72,0.801,0.802,0.814,0.698,0.88,0.818,0.781,0.78,0.719,0.806,0.791,0.78,0.784,0.795,0.705,0.715,0.818,0.818,0.72,0.718,0.718,0.807,0.797,0.793,0.793,0.72,0.716,0.649,0.816,0.79,0.903,0.881,0.809,0.795,0.815,0.808,0.796,0.787,0.807,0.797,0.793,0.793,0.716,0.649,0.816,0.79,0.903,0.881,0.809,0.795,0.815,0.808,0.796,0.787,0.712,0.713,0.796,0.712,0.705,0.693,0.67,0.662,0.718,0.719,0.864,0.818,0.781,0.768,0.717,0.806,0.82,0.806,0.791,0.813,0.776,0.715,0.718,0.716]
[null,"1.7","Plan Category",null,"Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","New","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","New","New","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Renewing","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated"]
[null,"1.8","Plan Type",null,"HMO","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","HMO","HMO","HMO","HMO","HMO","HMO","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","POS","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","POS","POS"]
[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","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,"2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01"]
[null,"1.11","Cumulative Rate Change %  (over 12 mos prior)",null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.1447,0.1483,0.1474,0.1455,0.1478,0.1512,0.1819,0.1478,0.1661,0.148,0.1515,0.1525,0.1462,0.1466,0.1461,0.1463,0.1476,0.1424,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.1481,0.143,0.1475,0.1444,0.1449,0.1472,0.1507,0.1476,0.1812,0.1469,0.1653,0.1474,0.1509,0.152,0.1456,0.1462,0.1457,0.1468,0.1459,0.147,0.1449,0.1453,0.1477,0.1509,0.1813,0.1475,0.1659,0.148,0.1514,0.1525,0.1459,0.1465,0.146,0.1471,0.1464,0.1473,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"1.12","Product Rate Increase %",null,{"$f":"IF(SUMPRODUCT((E16:E16=\"Renewing\")*((E14:E14=\"Platinum\")+(E14:E14=\"Gold\")+(E14:E14=\"Silver\")+(E14:E14=\"Bronze\")+(E14:E14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+E20:E20,E34:E34,E35:E35,--(E16:E16=\"Renewing\")*((E14:E14=\"Platinum\")+(E14:E14=\"Gold\")+(E14:E14=\"Silver\")+(E14:E14=\"Bronze\")+(E14:E14=\"Catastrophic\")))/SUMPRODUCT(E34:E34,E35:E35,--(E16:E16=\"Renewing\")*((E14:E14=\"Platinum\")+(E14:E14=\"Gold\")+(E14:E14=\"Silver\")+(E14:E14=\"Bronze\")+(E14:E14=\"Catastrophic\"))), 4)-1, 4))","v":0.0},{"$f":"IF(SUMPRODUCT((F16:AC16=\"Renewing\")*((F14:AC14=\"Platinum\")+(F14:AC14=\"Gold\")+(F14:AC14=\"Silver\")+(F14:AC14=\"Bronze\")+(F14:AC14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+F20:AC20,F34:AC34,F35:AC35,--(F16:AC16=\"Renewing\")*((F14:AC14=\"Platinum\")+(F14:AC14=\"Gold\")+(F14:AC14=\"Silver\")+(F14:AC14=\"Bronze\")+(F14:AC14=\"Catastrophic\")))/SUMPRODUCT(F34:AC34,F35:AC35,--(F16:AC16=\"Renewing\")*((F14:AC14=\"Platinum\")+(F14:AC14=\"Gold\")+(F14:AC14=\"Silver\")+(F14:AC14=\"Bronze\")+(F14:AC14=\"Catastrophic\"))), 4)-1, 4))","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((AD16:AI16=\"Renewing\")*((AD14:AI14=\"Platinum\")+(AD14:AI14=\"Gold\")+(AD14:AI14=\"Silver\")+(AD14:AI14=\"Bronze\")+(AD14:AI14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+AD20:AI20,AD34:AI34,AD35:AI35,--(AD16:AI16=\"Renewing\")*((AD14:AI14=\"Platinum\")+(AD14:AI14=\"Gold\")+(AD14:AI14=\"Silver\")+(AD14:AI14=\"Bronze\")+(AD14:AI14=\"Catastrophic\")))/SUMPRODUCT(AD34:AI34,AD35:AI35,--(AD16:AI16=\"Renewing\")*((AD14:AI14=\"Platinum\")+(AD14:AI14=\"Gold\")+(AD14:AI14=\"Silver\")+(AD14:AI14=\"Bronze\")+(AD14:AI14=\"Catastrophic\"))), 4)-1, 4))","v":0.0},null,null,null,null,null,{"$f":"IF(SUMPRODUCT((AJ16:CR16=\"Renewing\")*((AJ14:CR14=\"Platinum\")+(AJ14:CR14=\"Gold\")+(AJ14:CR14=\"Silver\")+(AJ14:CR14=\"Bronze\")+(AJ14:CR14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+AJ20:CR20,AJ34:CR34,AJ35:CR35,--(AJ16:CR16=\"Renewing\")*((AJ14:CR14=\"Platinum\")+(AJ14:CR14=\"Gold\")+(AJ14:CR14=\"Silver\")+(AJ14:CR14=\"Bronze\")+(AJ14:CR14=\"Catastrophic\")))/SUMPRODUCT(AJ34:CR34,AJ35:CR35,--(AJ16:CR16=\"Renewing\")*((AJ14:CR14=\"Platinum\")+(AJ14:CR14=\"Gold\")+(AJ14:CR14=\"Silver\")+(AJ14:CR14=\"Bronze\")+(AJ14:CR14=\"Catastrophic\"))), 4)-1, 4))","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((CS16:EZ16=\"Renewing\")*((CS14:EZ14=\"Platinum\")+(CS14:EZ14=\"Gold\")+(CS14:EZ14=\"Silver\")+(CS14:EZ14=\"Bronze\")+(CS14:EZ14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+CS20:EZ20,CS34:EZ34,CS35:EZ35,--(CS16:EZ16=\"Renewing\")*((CS14:EZ14=\"Platinum\")+(CS14:EZ14=\"Gold\")+(CS14:EZ14=\"Silver\")+(CS14:EZ14=\"Bronze\")+(CS14:EZ14=\"Catastrophic\")))/SUMPRODUCT(CS34:EZ34,CS35:EZ35,--(CS16:EZ16=\"Renewing\")*((CS14:EZ14=\"Platinum\")+(CS14:EZ14=\"Gold\")+(CS14:EZ14=\"Silver\")+(CS14:EZ14=\"Bronze\")+(CS14:EZ14=\"Catastrophic\"))), 4)-1, 4))","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((FA16:FB16=\"Renewing\")*((FA14:FB14=\"Platinum\")+(FA14:FB14=\"Gold\")+(FA14:FB14=\"Silver\")+(FA14:FB14=\"Bronze\")+(FA14:FB14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+FA20:FB20,FA34:FB34,FA35:FB35,--(FA16:FB16=\"Renewing\")*((FA14:FB14=\"Platinum\")+(FA14:FB14=\"Gold\")+(FA14:FB14=\"Silver\")+(FA14:FB14=\"Bronze\")+(FA14:FB14=\"Catastrophic\")))/SUMPRODUCT(FA34:FB34,FA35:FB35,--(FA16:FB16=\"Renewing\")*((FA14:FB14=\"Platinum\")+(FA14:FB14=\"Gold\")+(FA14:FB14=\"Silver\")+(FA14:FB14=\"Bronze\")+(FA14:FB14=\"Catastrophic\"))), 4)-1, 4))","v":0.0}]
[null,"1.13","Submission Level Rate Increase %",null,{"$f":"IF(SUMPRODUCT((E16:FB16=\"Renewing\")*((E14:FB14=\"Platinum\")+(E14:FB14=\"Gold\")+(E14:FB14=\"Silver\")+(E14:FB14=\"Bronze\")+(E14:FB14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+E20:FB20,E34:FB34,E35:FB35,--(E16:FB16=\"Renewing\")*((E14:FB14=\"Platinum\")+(E14:FB14=\"Gold\")+(E14:FB14=\"Silver\")+(E14:FB14=\"Bronze\")+(E14:FB14=\"Catastrophic\")))/SUMPRODUCT(E34:FB34,E35:FB35,--(E16:FB16=\"Renewing\")*((E14:FB14=\"Platinum\")+(E14:FB14=\"Gold\")+(E14:FB14=\"Silver\")+(E14:FB14=\"Bronze\")+(E14:FB14=\"Catastrophic\"))), 4)-1, 4))","v":0.0}]
[]
["Worksheet 1 Totals",null,"Section II: Experience Period and Current Plan Level Information"]
[null,"2.1","Plan ID (Standard Component ID)","Total",{"$f":"E13","v":0.0},{"$f":"F13","v":0.0},{"$f":"G13","v":0.0},{"$f":"H13","v":0.0},{"$f":"I13","v":0.0},{"$f":"J13","v":0.0},{"$f":"K13","v":0.0},{"$f":"L13","v":0.0},{"$f":"M13","v":0.0},{"$f":"N13","v":0.0},{"$f":"O13","v":0.0},{"$f":"P13","v":0.0},{"$f":"Q13","v":0.0},{"$f":"R13","v":0.0},{"$f":"S13","v":0.0},{"$f":"T13","v":0.0},{"$f":"U13","v":0.0},{"$f":"V13","v":0.0},{"$f":"W13","v":0.0},{"$f":"X13","v":0.0},{"$f":"Y13","v":0.0},{"$f":"Z13","v":0.0},{"$f":"AA13","v":0.0},{"$f":"AB13","v":0.0},{"$f":"AC13","v":0.0},{"$f":"AD13","v":0.0},{"$f":"AE13","v":0.0},{"$f":"AF13","v":0.0},{"$f":"AG13","v":0.0},{"$f":"AH13","v":0.0},{"$f":"AI13","v":0.0},{"$f":"AJ13","v":0.0},{"$f":"AK13","v":0.0},{"$f":"AL13","v":0.0},{"$f":"AM13","v":0.0},{"$f":"AN13","v":0.0},{"$f":"AO13","v":0.0},{"$f":"AP13","v":0.0},{"$f":"AQ13","v":0.0},{"$f":"AR13","v":0.0},{"$f":"AS13","v":0.0},{"$f":"AT13","v":0.0},{"$f":"AU13","v":0.0},{"$f":"AV13","v":0.0},{"$f":"AW13","v":0.0},{"$f":"AX13","v":0.0},{"$f":"AY13","v":0.0},{"$f":"AZ13","v":0.0},{"$f":"BA13","v":0.0},{"$f":"BB13","v":0.0},{"$f":"BC13","v":0.0},{"$f":"BD13","v":0.0},{"$f":"BE13","v":0.0},{"$f":"BF13","v":0.0},{"$f":"BG13","v":0.0},{"$f":"BH13","v":0.0},{"$f":"BI13","v":0.0},{"$f":"BJ13","v":0.0},{"$f":"BK13","v":0.0},{"$f":"BL13","v":0.0},{"$f":"BM13","v":0.0},{"$f":"BN13","v":0.0},{"$f":"BO13","v":0.0},{"$f":"BP13","v":0.0},{"$f":"BQ13","v":0.0},{"$f":"BR13","v":0.0},{"$f":"BS13","v":0.0},{"$f":"BT13","v":0.0},{"$f":"BU13","v":0.0},{"$f":"BV13","v":0.0},{"$f":"BW13","v":0.0},{"$f":"BX13","v":0.0},{"$f":"BY13","v":0.0},{"$f":"BZ13","v":0.0},{"$f":"CA13","v":0.0},{"$f":"CB13","v":0.0},{"$f":"CC13","v":0.0},{"$f":"CD13","v":0.0},{"$f":"CE13","v":0.0},{"$f":"CF13","v":0.0},{"$f":"CG13","v":0.0},{"$f":"CH13","v":0.0},{"$f":"CI13","v":0.0},{"$f":"CJ13","v":0.0},{"$f":"CK13","v":0.0},{"$f":"CL13","v":0.0},{"$f":"CM13","v":0.0},{"$f":"CN13","v":0.0},{"$f":"CO13","v":0.0},{"$f":"CP13","v":0.0},{"$f":"CQ13","v":0.0},{"$f":"CR13","v":0.0},{"$f":"CS13","v":0.0},{"$f":"CT13","v":0.0},{"$f":"CU13","v":0.0},{"$f":"CV13","v":0.0},{"$f":"CW13","v":0.0},{"$f":"CX13","v":0.0},{"$f":"CY13","v":0.0},{"$f":"CZ13","v":0.0},{"$f":"DA13","v":0.0},{"$f":"DB13","v":0.0},{"$f":"DC13","v":0.0},{"$f":"DD13","v":0.0},{"$f":"DE13","v":0.0},{"$f":"DF13","v":0.0},{"$f":"DG13","v":0.0},{"$f":"DH13","v":0.0},{"$f":"DI13","v":0.0},{"$f":"DJ13","v":0.0},{"$f":"DK13","v":0.0},{"$f":"DL13","v":0.0},{"$f":"DM13","v":0.0},{"$f":"DN13","v":0.0},{"$f":"DO13","v":0.0},{"$f":"DP13","v":0.0},{"$f":"DQ13","v":0.0},{"$f":"DR13","v":0.0},{"$f":"DS13","v":0.0},{"$f":"DT13","v":0.0},{"$f":"DU13","v":0.0},{"$f":"DV13","v":0.0},{"$f":"DW13","v":0.0},{"$f":"DX13","v":0.0},{"$f":"DY13","v":0.0},{"$f":"DZ13","v":0.0},{"$f":"EA13","v":0.0},{"$f":"EB13","v":0.0},{"$f":"EC13","v":0.0},{"$f":"ED13","v":0.0},{"$f":"EE13","v":0.0},{"$f":"EF13","v":0.0},{"$f":"EG13","v":0.0},{"$f":"EH13","v":0.0},{"$f":"EI13","v":0.0},{"$f":"EJ13","v":0.0},{"$f":"EK13","v":0.0},{"$f":"EL13","v":0.0},{"$f":"EM13","v":0.0},{"$f":"EN13","v":0.0},{"$f":"EO13","v":0.0},{"$f":"EP13","v":0.0},{"$f":"EQ13","v":0.0},{"$f":"ER13","v":0.0},{"$f":"ES13","v":0.0},{"$f":"ET13","v":0.0},{"$f":"EU13","v":0.0},{"$f":"EV13","v":0.0},{"$f":"EW13","v":0.0},{"$f":"EX13","v":0.0},{"$f":"EY13","v":0.0},{"$f":"EZ13","v":0.0},{"$f":"FA13","v":0.0},{"$f":"FB13","v":0.0}]
[{"$f":"'Wksh 1 - Market Experience'!E14","v":0},"2.2","Allowed Claims",{"$f":"SUM(E26:XFD26)","v":3.035909941E7},{"$f":"259419.61","v":0.0},{"$f":"557774.53","v":0.0},{"$f":"0","v":0.0},{"$f":"494268.51","v":0.0},{"$f":"508379.52","v":0.0},{"$f":"2290673.31","v":0.0},{"$f":"0","v":0.0},{"$f":"1100.67","v":0.0},{"$f":"998828.79","v":0.0},{"$f":"172376.85","v":0.0},{"$f":"407112.99","v":0.0},{"$f":"49524.86","v":0.0},{"$f":"197528.35","v":0.0},{"$f":"23056.99","v":0.0},{"$f":"10836.01","v":0.0},{"$f":"494062.5","v":0.0},{"$f":"27063.42","v":0.0},{"$f":"0","v":0.0},{"$f":"18491.25","v":0.0},{"$f":"6090.55","v":0.0},{"$f":"203867.61","v":0.0},{"$f":"217.99","v":0.0},{"$f":"4554.9","v":0.0},{"$f":"14940.84","v":0.0},{"$f":"309952.1","v":0.0},{"$f":"8788.55","v":0.0},{"$f":"13300.24","v":0.0},{"$f":"4183.03","v":0.0},{"$f":"55847.02","v":0.0},{"$f":"45.03","v":0.0},{"$f":"2503.92","v":0.0},{"$f":"0","v":0.0},{"$f":"3826768.66","v":0.0},{"$f":"3247.14","v":0.0},{"$f":"74784.69","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"96733.51","v":0.0},{"$f":"667860.25","v":0.0},{"$f":"813154.35","v":0.0},{"$f":"312533.18","v":0.0},{"$f":"4386124.72","v":0.0},{"$f":"126040.54","v":0.0},{"$f":"57449.56","v":0.0},{"$f":"34988.59","v":0.0},{"$f":"0","v":0.0},{"$f":"60912.67","v":0.0},{"$f":"29753.68","v":0.0},{"$f":"183097.71","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"7357.55","v":0.0},{"$f":"0","v":0.0},{"$f":"262914.46","v":0.0},{"$f":"739975.79","v":0.0},{"$f":"389996.36","v":0.0},{"$f":"540148.44","v":0.0},{"$f":"206921.08","v":0.0},{"$f":"121359.17","v":0.0},{"$f":"545654.81","v":0.0},{"$f":"244978.25","v":0.0},{"$f":"0","v":0.0},{"$f":"2906434.04","v":0.0},{"$f":"533117.4","v":0.0},{"$f":"902295.99","v":0.0},{"$f":"41440.94","v":0.0},{"$f":"140197.14","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"121498.4","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"330010.34","v":0.0},{"$f":"136639.16","v":0.0},{"$f":"4297.46","v":0.0},{"$f":"23370.85","v":0.0},{"$f":"133064.6","v":0.0},{"$f":"0","v":0.0},{"$f":"404137.68","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"192.98","v":0.0},{"$f":"199887.6","v":0.0},{"$f":"2163166.72","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"16030.71","v":0.0},{"$f":"0","v":0.0},{"$f":"730547.19","v":0.0},{"$f":"691.65","v":0.0},{"$f":"14547.31","v":0.0},{"$f":"223249.8","v":0.0},{"$f":"124856.81","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"349.04","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"57615.58","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"179584.03","v":0.0},{"$f":"5116.22","v":0.0},{"$f":"0","v":0.0},{"$f":"24782.32","v":0.0},{"$f":"150.1","v":0.0},{"$f":"11166.84","v":0.0},{"$f":"41139.45","v":0.0},{"$f":"21975.96","v":0.0}]
[{"$f":"'Wksh 1 - Market Experience'!E15","v":0},"2.3","Reinsurance",{"$f":"SUM(E27:XFD27)","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"2.4","Member Cost Sharing",{"$f":"SUM(E28:XFD28)","v":6856321.84},{"$f":"43017.14","v":0.0},{"$f":"135069.34","v":0.0},{"$f":"0","v":0.0},{"$f":"189544","v":0.0},{"$f":"146873.9","v":0.0},{"$f":"682321.25","v":0.0},{"$f":"0","v":0.0},{"$f":"318.31","v":0.0},{"$f":"252447.92","v":0.0},{"$f":"23719.33","v":0.0},{"$f":"116383.51","v":0.0},{"$f":"14953.33","v":0.0},{"$f":"81163.7","v":0.0},{"$f":"6094.68","v":0.0},{"$f":"1949.73","v":0.0},{"$f":"80309.54","v":0.0},{"$f":"13052.68","v":0.0},{"$f":"0","v":0.0},{"$f":"1259.71","v":0.0},{"$f":"2819.55","v":0.0},{"$f":"69732.65","v":0.0},{"$f":"0","v":0.0},{"$f":"2763.15","v":0.0},{"$f":"1973.59","v":0.0},{"$f":"26332.42","v":0.0},{"$f":"4722.02","v":0.0},{"$f":"3585.45","v":0.0},{"$f":"2640.83","v":0.0},{"$f":"14650.51","v":0.0},{"$f":"0","v":0.0},{"$f":"1562.44","v":0.0},{"$f":"0","v":0.0},{"$f":"837324.57","v":0.0},{"$f":"1036.99","v":0.0},{"$f":"12435.61","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"39922.48","v":0.0},{"$f":"175823.47","v":0.0},{"$f":"165413.61","v":0.0},{"$f":"73362.83","v":0.0},{"$f":"731043.91","v":0.0},{"$f":"46764.86","v":0.0},{"$f":"15399.96","v":0.0},{"$f":"5454.58","v":0.0},{"$f":"0","v":0.0},{"$f":"21305.01","v":0.0},{"$f":"14520.72","v":0.0},{"$f":"31083.7","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"2706.16","v":0.0},{"$f":"0","v":0.0},{"$f":"104720.61","v":0.0},{"$f":"231673.2","v":0.0},{"$f":"87109.32","v":0.0},{"$f":"96900.21","v":0.0},{"$f":"33709.48","v":0.0},{"$f":"33245.09","v":0.0},{"$f":"83447.08","v":0.0},{"$f":"61343.87","v":0.0},{"$f":"0","v":0.0},{"$f":"571720.06","v":0.0},{"$f":"60530.58","v":0.0},{"$f":"114628.5","v":0.0},{"$f":"18279.1","v":0.0},{"$f":"24062.27","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"17972.9","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"34884.85","v":0.0},{"$f":"47674.64","v":0.0},{"$f":"1887.36","v":0.0},{"$f":"9324.32","v":0.0},{"$f":"27871.25","v":0.0},{"$f":"0","v":0.0},{"$f":"13986.83","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"35.42","v":0.0},{"$f":"52659.54","v":0.0},{"$f":"666715.88","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"10254.07","v":0.0},{"$f":"0","v":0.0},{"$f":"198876.87","v":0.0},{"$f":"192.25","v":0.0},{"$f":"9075.68","v":0.0},{"$f":"35541.57","v":0.0},{"$f":"29494.86","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"128.1","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"5776.81","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"29608.06","v":0.0},{"$f":"2798.17","v":0.0},{"$f":"0","v":0.0},{"$f":"9749.79","v":0.0},{"$f":"0","v":0.0},{"$f":"5684.78","v":0.0},{"$f":"17358.39","v":0.0},{"$f":"14540.94","v":0.0}]
[null,"2.5","Cost Sharing Reduction",{"$f":"SUM(E29:XFD29)","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[{"$f":"'Wksh 1 - Market Experience'!E16","v":0},"2.6","Incurred Claims",{"$f":"D26-D27-D28-D29","v":2.350277757E7},{"$f":"E26-E27-E28-E29","v":0.0},{"$f":"F26-F27-F28-F29","v":0.0},{"$f":"G26-G27-G28-G29","v":0.0},{"$f":"H26-H27-H28-H29","v":0.0},{"$f":"I26-I27-I28-I29","v":0.0},{"$f":"J26-J27-J28-J29","v":0.0},{"$f":"K26-K27-K28-K29","v":0.0},{"$f":"L26-L27-L28-L29","v":0.0},{"$f":"M26-M27-M28-M29","v":0.0},{"$f":"N26-N27-N28-N29","v":0.0},{"$f":"O26-O27-O28-O29","v":0.0},{"$f":"P26-P27-P28-P29","v":0.0},{"$f":"Q26-Q27-Q28-Q29","v":0.0},{"$f":"R26-R27-R28-R29","v":0.0},{"$f":"S26-S27-S28-S29","v":0.0},{"$f":"T26-T27-T28-T29","v":0.0},{"$f":"U26-U27-U28-U29","v":0.0},{"$f":"V26-V27-V28-V29","v":0.0},{"$f":"W26-W27-W28-W29","v":0.0},{"$f":"X26-X27-X28-X29","v":0.0},{"$f":"Y26-Y27-Y28-Y29","v":0.0},{"$f":"Z26-Z27-Z28-Z29","v":0.0},{"$f":"AA26-AA27-AA28-AA29","v":0.0},{"$f":"AB26-AB27-AB28-AB29","v":0.0},{"$f":"AC26-AC27-AC28-AC29","v":0.0},{"$f":"AD26-AD27-AD28-AD29","v":0.0},{"$f":"AE26-AE27-AE28-AE29","v":0.0},{"$f":"AF26-AF27-AF28-AF29","v":0.0},{"$f":"AG26-AG27-AG28-AG29","v":0.0},{"$f":"AH26-AH27-AH28-AH29","v":0.0},{"$f":"AI26-AI27-AI28-AI29","v":0.0},{"$f":"AJ26-AJ27-AJ28-AJ29","v":0.0},{"$f":"AK26-AK27-AK28-AK29","v":0.0},{"$f":"AL26-AL27-AL28-AL29","v":0.0},{"$f":"AM26-AM27-AM28-AM29","v":0.0},{"$f":"AN26-AN27-AN28-AN29","v":0.0},{"$f":"AO26-AO27-AO28-AO29","v":0.0},{"$f":"AP26-AP27-AP28-AP29","v":0.0},{"$f":"AQ26-AQ27-AQ28-AQ29","v":0.0},{"$f":"AR26-AR27-AR28-AR29","v":0.0},{"$f":"AS26-AS27-AS28-AS29","v":0.0},{"$f":"AT26-AT27-AT28-AT29","v":0.0},{"$f":"AU26-AU27-AU28-AU29","v":0.0},{"$f":"AV26-AV27-AV28-AV29","v":0.0},{"$f":"AW26-AW27-AW28-AW29","v":0.0},{"$f":"AX26-AX27-AX28-AX29","v":0.0},{"$f":"AY26-AY27-AY28-AY29","v":0.0},{"$f":"AZ26-AZ27-AZ28-AZ29","v":0.0},{"$f":"BA26-BA27-BA28-BA29","v":0.0},{"$f":"BB26-BB27-BB28-BB29","v":0.0},{"$f":"BC26-BC27-BC28-BC29","v":0.0},{"$f":"BD26-BD27-BD28-BD29","v":0.0},{"$f":"BE26-BE27-BE28-BE29","v":0.0},{"$f":"BF26-BF27-BF28-BF29","v":0.0},{"$f":"BG26-BG27-BG28-BG29","v":0.0},{"$f":"BH26-BH27-BH28-BH29","v":0.0},{"$f":"BI26-BI27-BI28-BI29","v":0.0},{"$f":"BJ26-BJ27-BJ28-BJ29","v":0.0},{"$f":"BK26-BK27-BK28-BK29","v":0.0},{"$f":"BL26-BL27-BL28-BL29","v":0.0},{"$f":"BM26-BM27-BM28-BM29","v":0.0},{"$f":"BN26-BN27-BN28-BN29","v":0.0},{"$f":"BO26-BO27-BO28-BO29","v":0.0},{"$f":"BP26-BP27-BP28-BP29","v":0.0},{"$f":"BQ26-BQ27-BQ28-BQ29","v":0.0},{"$f":"BR26-BR27-BR28-BR29","v":0.0},{"$f":"BS26-BS27-BS28-BS29","v":0.0},{"$f":"BT26-BT27-BT28-BT29","v":0.0},{"$f":"BU26-BU27-BU28-BU29","v":0.0},{"$f":"BV26-BV27-BV28-BV29","v":0.0},{"$f":"BW26-BW27-BW28-BW29","v":0.0},{"$f":"BX26-BX27-BX28-BX29","v":0.0},{"$f":"BY26-BY27-BY28-BY29","v":0.0},{"$f":"BZ26-BZ27-BZ28-BZ29","v":0.0},{"$f":"CA26-CA27-CA28-CA29","v":0.0},{"$f":"CB26-CB27-CB28-CB29","v":0.0},{"$f":"CC26-CC27-CC28-CC29","v":0.0},{"$f":"CD26-CD27-CD28-CD29","v":0.0},{"$f":"CE26-CE27-CE28-CE29","v":0.0},{"$f":"CF26-CF27-CF28-CF29","v":0.0},{"$f":"CG26-CG27-CG28-CG29","v":0.0},{"$f":"CH26-CH27-CH28-CH29","v":0.0},{"$f":"CI26-CI27-CI28-CI29","v":0.0},{"$f":"CJ26-CJ27-CJ28-CJ29","v":0.0},{"$f":"CK26-CK27-CK28-CK29","v":0.0},{"$f":"CL26-CL27-CL28-CL29","v":0.0},{"$f":"CM26-CM27-CM28-CM29","v":0.0},{"$f":"CN26-CN27-CN28-CN29","v":0.0},{"$f":"CO26-CO27-CO28-CO29","v":0.0},{"$f":"CP26-CP27-CP28-CP29","v":0.0},{"$f":"CQ26-CQ27-CQ28-CQ29","v":0.0},{"$f":"CR26-CR27-CR28-CR29","v":0.0},{"$f":"CS26-CS27-CS28-CS29","v":0.0},{"$f":"CT26-CT27-CT28-CT29","v":0.0},{"$f":"CU26-CU27-CU28-CU29","v":0.0},{"$f":"CV26-CV27-CV28-CV29","v":0.0},{"$f":"CW26-CW27-CW28-CW29","v":0.0},{"$f":"CX26-CX27-CX28-CX29","v":0.0},{"$f":"CY26-CY27-CY28-CY29","v":0.0},{"$f":"CZ26-CZ27-CZ28-CZ29","v":0.0},{"$f":"DA26-DA27-DA28-DA29","v":0.0},{"$f":"DB26-DB27-DB28-DB29","v":0.0},{"$f":"DC26-DC27-DC28-DC29","v":0.0},{"$f":"DD26-DD27-DD28-DD29","v":0.0},{"$f":"DE26-DE27-DE28-DE29","v":0.0},{"$f":"DF26-DF27-DF28-DF29","v":0.0},{"$f":"DG26-DG27-DG28-DG29","v":0.0},{"$f":"DH26-DH27-DH28-DH29","v":0.0},{"$f":"DI26-DI27-DI28-DI29","v":0.0},{"$f":"DJ26-DJ27-DJ28-DJ29","v":0.0},{"$f":"DK26-DK27-DK28-DK29","v":0.0},{"$f":"DL26-DL27-DL28-DL29","v":0.0},{"$f":"DM26-DM27-DM28-DM29","v":0.0},{"$f":"DN26-DN27-DN28-DN29","v":0.0},{"$f":"DO26-DO27-DO28-DO29","v":0.0},{"$f":"DP26-DP27-DP28-DP29","v":0.0},{"$f":"DQ26-DQ27-DQ28-DQ29","v":0.0},{"$f":"DR26-DR27-DR28-DR29","v":0.0},{"$f":"DS26-DS27-DS28-DS29","v":0.0},{"$f":"DT26-DT27-DT28-DT29","v":0.0},{"$f":"DU26-DU27-DU28-DU29","v":0.0},{"$f":"DV26-DV27-DV28-DV29","v":0.0},{"$f":"DW26-DW27-DW28-DW29","v":0.0},{"$f":"DX26-DX27-DX28-DX29","v":0.0},{"$f":"DY26-DY27-DY28-DY29","v":0.0},{"$f":"DZ26-DZ27-DZ28-DZ29","v":0.0},{"$f":"EA26-EA27-EA28-EA29","v":0.0},{"$f":"EB26-EB27-EB28-EB29","v":0.0},{"$f":"EC26-EC27-EC28-EC29","v":0.0},{"$f":"ED26-ED27-ED28-ED29","v":0.0},{"$f":"EE26-EE27-EE28-EE29","v":0.0},{"$f":"EF26-EF27-EF28-EF29","v":0.0},{"$f":"EG26-EG27-EG28-EG29","v":0.0},{"$f":"EH26-EH27-EH28-EH29","v":0.0},{"$f":"EI26-EI27-EI28-EI29","v":0.0},{"$f":"EJ26-EJ27-EJ28-EJ29","v":0.0},{"$f":"EK26-EK27-EK28-EK29","v":0.0},{"$f":"EL26-EL27-EL28-EL29","v":0.0},{"$f":"EM26-EM27-EM28-EM29","v":0.0},{"$f":"EN26-EN27-EN28-EN29","v":0.0},{"$f":"EO26-EO27-EO28-EO29","v":0.0},{"$f":"EP26-EP27-EP28-EP29","v":0.0},{"$f":"EQ26-EQ27-EQ28-EQ29","v":0.0},{"$f":"ER26-ER27-ER28-ER29","v":0.0},{"$f":"ES26-ES27-ES28-ES29","v":0.0},{"$f":"ET26-ET27-ET28-ET29","v":0.0},{"$f":"EU26-EU27-EU28-EU29","v":0.0},{"$f":"EV26-EV27-EV28-EV29","v":0.0},{"$f":"EW26-EW27-EW28-EW29","v":0.0},{"$f":"EX26-EX27-EX28-EX29","v":0.0},{"$f":"EY26-EY27-EY28-EY29","v":0.0},{"$f":"EZ26-EZ27-EZ28-EZ29","v":0.0},{"$f":"FA26-FA27-FA28-FA29","v":0.0},{"$f":"FB26-FB27-FB28-FB29","v":0.0}]
[{"$f":"'Wksh 1 - Market Experience'!E17","v":0},"2.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E31:XFD31)","v":-3045318.72},{"$f":"-29554.9","v":0.0},{"$f":"-83048.1","v":0.0},{"$f":"0","v":0.0},{"$f":"-71974.95","v":0.0},{"$f":"-49549.27","v":0.0},{"$f":"-207428.83","v":0.0},{"$f":"0","v":0.0},{"$f":"-73.18","v":0.0},{"$f":"-105729.02","v":0.0},{"$f":"-22709.46","v":0.0},{"$f":"-51800.64","v":0.0},{"$f":"-2029.03","v":0.0},{"$f":"-26933.74","v":0.0},{"$f":"-4626.18","v":0.0},{"$f":"-3261.4","v":0.0},{"$f":"-41164.72","v":0.0},{"$f":"-5975.04","v":0.0},{"$f":"0","v":0.0},{"$f":"-2018.87","v":0.0},{"$f":"-2387.42","v":0.0},{"$f":"-30113.8","v":0.0},{"$f":"-406.96","v":0.0},{"$f":"-1769.8","v":0.0},{"$f":"-1916.4","v":0.0},{"$f":"-34561.1","v":0.0},{"$f":"-2112.29","v":0.0},{"$f":"-2775.55","v":0.0},{"$f":"-1949.29","v":0.0},{"$f":"-5829.36","v":0.0},{"$f":"-137.44","v":0.0},{"$f":"-683.88","v":0.0},{"$f":"0","v":0.0},{"$f":"-457810","v":0.0},{"$f":"-790.8","v":0.0},{"$f":"-2407.88","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-18159.59","v":0.0},{"$f":"-72939.2","v":0.0},{"$f":"-31195.34","v":0.0},{"$f":"-37546.4","v":0.0},{"$f":"-383227.47","v":0.0},{"$f":"-33233.77","v":0.0},{"$f":"-7374.94","v":0.0},{"$f":"-2639.8","v":0.0},{"$f":"0","v":0.0},{"$f":"-3154.86","v":0.0},{"$f":"-3180.23","v":0.0},{"$f":"-13566.76","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-4105.6","v":0.0},{"$f":"0","v":0.0},{"$f":"-42452.77","v":0.0},{"$f":"-102483.51","v":0.0},{"$f":"-36599.33","v":0.0},{"$f":"-85149.14","v":0.0},{"$f":"-30278.63","v":0.0},{"$f":"-14314.86","v":0.0},{"$f":"-30286.5","v":0.0},{"$f":"-31746.89","v":0.0},{"$f":"0","v":0.0},{"$f":"-254063.38","v":0.0},{"$f":"-42798.33","v":0.0},{"$f":"-66962.2","v":0.0},{"$f":"-9395.86","v":0.0},{"$f":"-8370.96","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-9170.02","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-18737.26","v":0.0},{"$f":"-25869.9","v":0.0},{"$f":"-4491.97","v":0.0},{"$f":"-7482.15","v":0.0},{"$f":"-27289.18","v":0.0},{"$f":"0","v":0.0},{"$f":"-8261.71","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-165.62","v":0.0},{"$f":"-28150.45","v":0.0},{"$f":"-111213.5","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-3494.59","v":0.0},{"$f":"0","v":0.0},{"$f":"-103910.76","v":0.0},{"$f":"-758.31","v":0.0},{"$f":"-6750.46","v":0.0},{"$f":"-13834.56","v":0.0},{"$f":"-6933.16","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-177.92","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-3321.72","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-19677.49","v":0.0},{"$f":"-3983.29","v":0.0},{"$f":"0","v":0.0},{"$f":"-5841.04","v":0.0},{"$f":"-553.81","v":0.0},{"$f":"-2398.9","v":0.0},{"$f":"-7927.2","v":0.0},{"$f":"-6168.13","v":0.0}]
[{"$f":"'Wksh 1 - Market Experience'!E18","v":0},"2.8","Premium",{"$f":"SUM(E32:XFD32)","v":3.172206966E7},{"$f":"307863.58","v":0.0},{"$f":"865084.39","v":0.0},{"$f":"0","v":0.0},{"$f":"749739.07","v":0.0},{"$f":"516138.19","v":0.0},{"$f":"2160716.99","v":0.0},{"$f":"0","v":0.0},{"$f":"762.29","v":0.0},{"$f":"1101343.96","v":0.0},{"$f":"236556.85","v":0.0},{"$f":"539589.96","v":0.0},{"$f":"21135.7","v":0.0},{"$f":"280559.8","v":0.0},{"$f":"48189.34","v":0.0},{"$f":"33972.89","v":0.0},{"$f":"428799.13","v":0.0},{"$f":"62239.96","v":0.0},{"$f":"0","v":0.0},{"$f":"21029.89","v":0.0},{"$f":"24868.95","v":0.0},{"$f":"313685.38","v":0.0},{"$f":"4239.16","v":0.0},{"$f":"18435.4","v":0.0},{"$f":"19962.45","v":0.0},{"$f":"360011.48","v":0.0},{"$f":"22003.03","v":0.0},{"$f":"28911.98","v":0.0},{"$f":"20305.06","v":0.0},{"$f":"60722.53","v":0.0},{"$f":"1431.71","v":0.0},{"$f":"7123.78","v":0.0},{"$f":"0","v":0.0},{"$f":"4768854.15","v":0.0},{"$f":"8237.48","v":0.0},{"$f":"25082.04","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"189162.37","v":0.0},{"$f":"759783.37","v":0.0},{"$f":"324951.43","v":0.0},{"$f":"391108.35","v":0.0},{"$f":"3991952.83","v":0.0},{"$f":"346185.06","v":0.0},{"$f":"76822.29","v":0.0},{"$f":"27497.89","v":0.0},{"$f":"0","v":0.0},{"$f":"32863.13","v":0.0},{"$f":"33127.39","v":0.0},{"$f":"141320.42","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"42766.64","v":0.0},{"$f":"0","v":0.0},{"$f":"442216.34","v":0.0},{"$f":"1067536.61","v":0.0},{"$f":"381242.98","v":0.0},{"$f":"886970.23","v":0.0},{"$f":"315402.44","v":0.0},{"$f":"149113.08","v":0.0},{"$f":"315484.42","v":0.0},{"$f":"330696.76","v":0.0},{"$f":"0","v":0.0},{"$f":"2646493.54","v":0.0},{"$f":"445815.97","v":0.0},{"$f":"697522.95","v":0.0},{"$f":"97873.51","v":0.0},{"$f":"87197.55","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"95521.04","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"195179.74","v":0.0},{"$f":"269478.12","v":0.0},{"$f":"46791.39","v":0.0},{"$f":"77939.03","v":0.0},{"$f":"284262.27","v":0.0},{"$f":"0","v":0.0},{"$f":"86059.43","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"1725.24","v":0.0},{"$f":"293233.81","v":0.0},{"$f":"1158473.99","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"36401.93","v":0.0},{"$f":"0","v":0.0},{"$f":"1082403.76","v":0.0},{"$f":"7899.1","v":0.0},{"$f":"70317.24","v":0.0},{"$f":"144110","v":0.0},{"$f":"72220.43","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"1853.3","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"34601.3","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"204973.81","v":0.0},{"$f":"41492.64","v":0.0},{"$f":"0","v":0.0},{"$f":"60844.2","v":0.0},{"$f":"5768.9","v":0.0},{"$f":"24988.49","v":0.0},{"$f":"82575","v":0.0},{"$f":"64251.38","v":0.0}]
[{"$f":"'Wksh 1 - Market Experience'!E19","v":0},"2.9","Experience Period Member Months",{"$f":"SUM(E33:XFD33)","v":46837.0},{"$f":"396","v":0.0},{"$f":"1174","v":0.0},{"$f":"0","v":0.0},{"$f":"1283","v":0.0},{"$f":"794","v":0.0},{"$f":"3329","v":0.0},{"$f":"0","v":0.0},{"$f":"2","v":0.0},{"$f":"1641","v":0.0},{"$f":"285","v":0.0},{"$f":"810","v":0.0},{"$f":"57","v":0.0},{"$f":"533","v":0.0},{"$f":"83","v":0.0},{"$f":"50","v":0.0},{"$f":"673","v":0.0},{"$f":"132","v":0.0},{"$f":"0","v":0.0},{"$f":"37","v":0.0},{"$f":"40","v":0.0},{"$f":"430","v":0.0},{"$f":"8","v":0.0},{"$f":"32","v":0.0},{"$f":"24","v":0.0},{"$f":"348","v":0.0},{"$f":"23","v":0.0},{"$f":"65","v":0.0},{"$f":"33","v":0.0},{"$f":"90","v":0.0},{"$f":"3","v":0.0},{"$f":"16","v":0.0},{"$f":"0","v":0.0},{"$f":"6676","v":0.0},{"$f":"9","v":0.0},{"$f":"36","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"264","v":0.0},{"$f":"1078","v":0.0},{"$f":"779","v":0.0},{"$f":"616","v":0.0},{"$f":"5442","v":0.0},{"$f":"447","v":0.0},{"$f":"113","v":0.0},{"$f":"34","v":0.0},{"$f":"0","v":0.0},{"$f":"69","v":0.0},{"$f":"69","v":0.0},{"$f":"192","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"68","v":0.0},{"$f":"0","v":0.0},{"$f":"760","v":0.0},{"$f":"1618","v":0.0},{"$f":"486","v":0.0},{"$f":"983","v":0.0},{"$f":"293","v":0.0},{"$f":"200","v":0.0},{"$f":"498","v":0.0},{"$f":"480","v":0.0},{"$f":"0","v":0.0},{"$f":"3851","v":0.0},{"$f":"574","v":0.0},{"$f":"967","v":0.0},{"$f":"108","v":0.0},{"$f":"160","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"146","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"272","v":0.0},{"$f":"413","v":0.0},{"$f":"56","v":0.0},{"$f":"121","v":0.0},{"$f":"349","v":0.0},{"$f":"0","v":0.0},{"$f":"104","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"3","v":0.0},{"$f":"432","v":0.0},{"$f":"2925","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"65","v":0.0},{"$f":"0","v":0.0},{"$f":"1462","v":0.0},{"$f":"15","v":0.0},{"$f":"158","v":0.0},{"$f":"285","v":0.0},{"$f":"118","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"4","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"60","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"210","v":0.0},{"$f":"45","v":0.0},{"$f":"0","v":0.0},{"$f":"73","v":0.0},{"$f":"10","v":0.0},{"$f":"46","v":0.0},{"$f":"87","v":0.0},{"$f":"117","v":0.0}]
[null,"2.10","Current Enrollment",{"$f":"SUM(E34:XFD34)","v":3340.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"2","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"8","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"448","v":0.0},{"$f":"0","v":0.0},{"$f":"4","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"82","v":0.0},{"$f":"62","v":0.0},{"$f":"37","v":0.0},{"$f":"427","v":0.0},{"$f":"53","v":0.0},{"$f":"20","v":0.0},{"$f":"4","v":0.0},{"$f":"0","v":0.0},{"$f":"5","v":0.0},{"$f":"2","v":0.0},{"$f":"20","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"6","v":0.0},{"$f":"0","v":0.0},{"$f":"86","v":0.0},{"$f":"208","v":0.0},{"$f":"74","v":0.0},{"$f":"129","v":0.0},{"$f":"57","v":0.0},{"$f":"25","v":0.0},{"$f":"49","v":0.0},{"$f":"93","v":0.0},{"$f":"0","v":0.0},{"$f":"471","v":0.0},{"$f":"84","v":0.0},{"$f":"134","v":0.0},{"$f":"17","v":0.0},{"$f":"18","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"15","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"24","v":0.0},{"$f":"37","v":0.0},{"$f":"7","v":0.0},{"$f":"13","v":0.0},{"$f":"41","v":0.0},{"$f":"0","v":0.0},{"$f":"16","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"3","v":0.0},{"$f":"45","v":0.0},{"$f":"233","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"8","v":0.0},{"$f":"0","v":0.0},{"$f":"123","v":0.0},{"$f":"2","v":0.0},{"$f":"11","v":0.0},{"$f":"41","v":0.0},{"$f":"10","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"6","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"46","v":0.0},{"$f":"9","v":0.0},{"$f":"0","v":0.0},{"$f":"7","v":0.0},{"$f":"1","v":0.0},{"$f":"3","v":0.0},{"$f":"5","v":0.0},{"$f":"9","v":0.0}]
[null,"2.11","Current Premium PMPM",{"$f":"SUMPRODUCT(E35:XFD35,E34:XFD34)/D34","v":699.1424},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"567.86","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"1016.94","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"735.65","v":0.0},{"$f":"0","v":0.0},{"$f":"675.54","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"739.08","v":0.0},{"$f":"426.99","v":0.0},{"$f":"646.68","v":0.0},{"$f":"741.65","v":0.0},{"$f":"779.43","v":0.0},{"$f":"603.18","v":0.0},{"$f":"791.9","v":0.0},{"$f":"0","v":0.0},{"$f":"446.48","v":0.0},{"$f":"500.03","v":0.0},{"$f":"642.48","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"619.05","v":0.0},{"$f":"0","v":0.0},{"$f":"588.04","v":0.0},{"$f":"666.66","v":0.0},{"$f":"709.1","v":0.0},{"$f":"943.86","v":0.0},{"$f":"1091.8","v":0.0},{"$f":"690.12","v":0.0},{"$f":"656.56","v":0.0},{"$f":"686.75","v":0.0},{"$f":"0","v":0.0},{"$f":"702.43","v":0.0},{"$f":"720.08","v":0.0},{"$f":"698.23","v":0.0},{"$f":"949.53","v":0.0},{"$f":"488.86","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"659.65","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"670.88","v":0.0},{"$f":"670.51","v":0.0},{"$f":"797.74","v":0.0},{"$f":"650.2","v":0.0},{"$f":"748.81","v":0.0},{"$f":"0","v":0.0},{"$f":"817.16","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"575.08","v":0.0},{"$f":"680.36","v":0.0},{"$f":"405.96","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"560.29","v":0.0},{"$f":"0","v":0.0},{"$f":"777.19","v":0.0},{"$f":"545.45","v":0.0},{"$f":"441.86","v":0.0},{"$f":"490.46","v":0.0},{"$f":"608.67","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"576.69","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"939.03","v":0.0},{"$f":"809.33","v":0.0},{"$f":"0","v":0.0},{"$f":"724.34","v":0.0},{"$f":"576.89","v":0.0},{"$f":"644.72","v":0.0},{"$f":"1189.83","v":0.0},{"$f":"610.49","v":0.0}]
[null,"2.12","Loss Ratio",{"$f":"D30/(D31+D32)","v":0.81957602586062},{"$f":"E30/(E31+E32)","v":0.0},{"$f":"F30/(F31+F32)","v":0.0},{"$f":"G30/(G31+G32)","v":0.0},{"$f":"H30/(H31+H32)","v":0.0},{"$f":"I30/(I31+I32)","v":0.0},{"$f":"J30/(J31+J32)","v":0.0},{"$f":"K30/(K31+K32)","v":0.0},{"$f":"L30/(L31+L32)","v":0.0},{"$f":"M30/(M31+M32)","v":0.0},{"$f":"N30/(N31+N32)","v":0.0},{"$f":"O30/(O31+O32)","v":0.0},{"$f":"P30/(P31+P32)","v":0.0},{"$f":"Q30/(Q31+Q32)","v":0.0},{"$f":"R30/(R31+R32)","v":0.0},{"$f":"S30/(S31+S32)","v":0.0},{"$f":"T30/(T31+T32)","v":0.0},{"$f":"U30/(U31+U32)","v":0.0},{"$f":"V30/(V31+V32)","v":0.0},{"$f":"W30/(W31+W32)","v":0.0},{"$f":"X30/(X31+X32)","v":0.0},{"$f":"Y30/(Y31+Y32)","v":0.0},{"$f":"Z30/(Z31+Z32)","v":0.0},{"$f":"AA30/(AA31+AA32)","v":0.0},{"$f":"AB30/(AB31+AB32)","v":0.0},{"$f":"AC30/(AC31+AC32)","v":0.0},{"$f":"AD30/(AD31+AD32)","v":0.0},{"$f":"AE30/(AE31+AE32)","v":0.0},{"$f":"AF30/(AF31+AF32)","v":0.0},{"$f":"AG30/(AG31+AG32)","v":0.0},{"$f":"AH30/(AH31+AH32)","v":0.0},{"$f":"AI30/(AI31+AI32)","v":0.0},{"$f":"AJ30/(AJ31+AJ32)","v":0.0},{"$f":"AK30/(AK31+AK32)","v":0.0},{"$f":"AL30/(AL31+AL32)","v":0.0},{"$f":"AM30/(AM31+AM32)","v":0.0},{"$f":"AN30/(AN31+AN32)","v":0.0},{"$f":"AO30/(AO31+AO32)","v":0.0},{"$f":"AP30/(AP31+AP32)","v":0.0},{"$f":"AQ30/(AQ31+AQ32)","v":0.0},{"$f":"AR30/(AR31+AR32)","v":0.0},{"$f":"AS30/(AS31+AS32)","v":0.0},{"$f":"AT30/(AT31+AT32)","v":0.0},{"$f":"AU30/(AU31+AU32)","v":0.0},{"$f":"AV30/(AV31+AV32)","v":0.0},{"$f":"AW30/(AW31+AW32)","v":0.0},{"$f":"AX30/(AX31+AX32)","v":0.0},{"$f":"AY30/(AY31+AY32)","v":0.0},{"$f":"AZ30/(AZ31+AZ32)","v":0.0},{"$f":"BA30/(BA31+BA32)","v":0.0},{"$f":"BB30/(BB31+BB32)","v":0.0},{"$f":"BC30/(BC31+BC32)","v":0.0},{"$f":"BD30/(BD31+BD32)","v":0.0},{"$f":"BE30/(BE31+BE32)","v":0.0},{"$f":"BF30/(BF31+BF32)","v":0.0},{"$f":"BG30/(BG31+BG32)","v":0.0},{"$f":"BH30/(BH31+BH32)","v":0.0},{"$f":"BI30/(BI31+BI32)","v":0.0},{"$f":"BJ30/(BJ31+BJ32)","v":0.0},{"$f":"BK30/(BK31+BK32)","v":0.0},{"$f":"BL30/(BL31+BL32)","v":0.0},{"$f":"BM30/(BM31+BM32)","v":0.0},{"$f":"BN30/(BN31+BN32)","v":0.0},{"$f":"BO30/(BO31+BO32)","v":0.0},{"$f":"BP30/(BP31+BP32)","v":0.0},{"$f":"BQ30/(BQ31+BQ32)","v":0.0},{"$f":"BR30/(BR31+BR32)","v":0.0},{"$f":"BS30/(BS31+BS32)","v":0.0},{"$f":"BT30/(BT31+BT32)","v":0.0},{"$f":"BU30/(BU31+BU32)","v":0.0},{"$f":"BV30/(BV31+BV32)","v":0.0},{"$f":"BW30/(BW31+BW32)","v":0.0},{"$f":"BX30/(BX31+BX32)","v":0.0},{"$f":"BY30/(BY31+BY32)","v":0.0},{"$f":"BZ30/(BZ31+BZ32)","v":0.0},{"$f":"CA30/(CA31+CA32)","v":0.0},{"$f":"CB30/(CB31+CB32)","v":0.0},{"$f":"CC30/(CC31+CC32)","v":0.0},{"$f":"CD30/(CD31+CD32)","v":0.0},{"$f":"CE30/(CE31+CE32)","v":0.0},{"$f":"CF30/(CF31+CF32)","v":0.0},{"$f":"CG30/(CG31+CG32)","v":0.0},{"$f":"CH30/(CH31+CH32)","v":0.0},{"$f":"CI30/(CI31+CI32)","v":0.0},{"$f":"CJ30/(CJ31+CJ32)","v":0.0},{"$f":"CK30/(CK31+CK32)","v":0.0},{"$f":"CL30/(CL31+CL32)","v":0.0},{"$f":"CM30/(CM31+CM32)","v":0.0},{"$f":"CN30/(CN31+CN32)","v":0.0},{"$f":"CO30/(CO31+CO32)","v":0.0},{"$f":"CP30/(CP31+CP32)","v":0.0},{"$f":"CQ30/(CQ31+CQ32)","v":0.0},{"$f":"CR30/(CR31+CR32)","v":0.0},{"$f":"CS30/(CS31+CS32)","v":0.0},{"$f":"CT30/(CT31+CT32)","v":0.0},{"$f":"CU30/(CU31+CU32)","v":0.0},{"$f":"CV30/(CV31+CV32)","v":0.0},{"$f":"CW30/(CW31+CW32)","v":0.0},{"$f":"CX30/(CX31+CX32)","v":0.0},{"$f":"CY30/(CY31+CY32)","v":0.0},{"$f":"CZ30/(CZ31+CZ32)","v":0.0},{"$f":"DA30/(DA31+DA32)","v":0.0},{"$f":"DB30/(DB31+DB32)","v":0.0},{"$f":"DC30/(DC31+DC32)","v":0.0},{"$f":"DD30/(DD31+DD32)","v":0.0},{"$f":"DE30/(DE31+DE32)","v":0.0},{"$f":"DF30/(DF31+DF32)","v":0.0},{"$f":"DG30/(DG31+DG32)","v":0.0},{"$f":"DH30/(DH31+DH32)","v":0.0},{"$f":"DI30/(DI31+DI32)","v":0.0},{"$f":"DJ30/(DJ31+DJ32)","v":0.0},{"$f":"DK30/(DK31+DK32)","v":0.0},{"$f":"DL30/(DL31+DL32)","v":0.0},{"$f":"DM30/(DM31+DM32)","v":0.0},{"$f":"DN30/(DN31+DN32)","v":0.0},{"$f":"DO30/(DO31+DO32)","v":0.0},{"$f":"DP30/(DP31+DP32)","v":0.0},{"$f":"DQ30/(DQ31+DQ32)","v":0.0},{"$f":"DR30/(DR31+DR32)","v":0.0},{"$f":"DS30/(DS31+DS32)","v":0.0},{"$f":"DT30/(DT31+DT32)","v":0.0},{"$f":"DU30/(DU31+DU32)","v":0.0},{"$f":"DV30/(DV31+DV32)","v":0.0},{"$f":"DW30/(DW31+DW32)","v":0.0},{"$f":"DX30/(DX31+DX32)","v":0.0},{"$f":"DY30/(DY31+DY32)","v":0.0},{"$f":"DZ30/(DZ31+DZ32)","v":0.0},{"$f":"EA30/(EA31+EA32)","v":0.0},{"$f":"EB30/(EB31+EB32)","v":0.0},{"$f":"EC30/(EC31+EC32)","v":0.0},{"$f":"ED30/(ED31+ED32)","v":0.0},{"$f":"EE30/(EE31+EE32)","v":0.0},{"$f":"EF30/(EF31+EF32)","v":0.0},{"$f":"EG30/(EG31+EG32)","v":0.0},{"$f":"EH30/(EH31+EH32)","v":0.0},{"$f":"EI30/(EI31+EI32)","v":0.0},{"$f":"EJ30/(EJ31+EJ32)","v":0.0},{"$f":"EK30/(EK31+EK32)","v":0.0},{"$f":"EL30/(EL31+EL32)","v":0.0},{"$f":"EM30/(EM31+EM32)","v":0.0},{"$f":"EN30/(EN31+EN32)","v":0.0},{"$f":"EO30/(EO31+EO32)","v":0.0},{"$f":"EP30/(EP31+EP32)","v":0.0},{"$f":"EQ30/(EQ31+EQ32)","v":0.0},{"$f":"ER30/(ER31+ER32)","v":0.0},{"$f":"ES30/(ES31+ES32)","v":0.0},{"$f":"ET30/(ET31+ET32)","v":0.0},{"$f":"EU30/(EU31+EU32)","v":0.0},{"$f":"EV30/(EV31+EV32)","v":0.0},{"$f":"EW30/(EW31+EW32)","v":0.0},{"$f":"EX30/(EX31+EX32)","v":0.0},{"$f":"EY30/(EY31+EY32)","v":0.0},{"$f":"EZ30/(EZ31+EZ32)","v":0.0},{"$f":"FA30/(FA31+FA32)","v":0.0},{"$f":"FB30/(FB31+FB32)","v":0.0}]
[null,null,"Per Member Per Month"]
[null,"2.13","Allowed Claims",{"$f":"D26/D33","v":648.1863},{"$f":"E26/E33","v":0.0},{"$f":"F26/F33","v":0.0},{"$f":"G26/G33","v":0.0},{"$f":"H26/H33","v":0.0},{"$f":"I26/I33","v":0.0},{"$f":"J26/J33","v":0.0},{"$f":"K26/K33","v":0.0},{"$f":"L26/L33","v":0.0},{"$f":"M26/M33","v":0.0},{"$f":"N26/N33","v":0.0},{"$f":"O26/O33","v":0.0},{"$f":"P26/P33","v":0.0},{"$f":"Q26/Q33","v":0.0},{"$f":"R26/R33","v":0.0},{"$f":"S26/S33","v":0.0},{"$f":"T26/T33","v":0.0},{"$f":"U26/U33","v":0.0},{"$f":"V26/V33","v":0.0},{"$f":"W26/W33","v":0.0},{"$f":"X26/X33","v":0.0},{"$f":"Y26/Y33","v":0.0},{"$f":"Z26/Z33","v":0.0},{"$f":"AA26/AA33","v":0.0},{"$f":"AB26/AB33","v":0.0},{"$f":"AC26/AC33","v":0.0},{"$f":"AD26/AD33","v":0.0},{"$f":"AE26/AE33","v":0.0},{"$f":"AF26/AF33","v":0.0},{"$f":"AG26/AG33","v":0.0},{"$f":"AH26/AH33","v":0.0},{"$f":"AI26/AI33","v":0.0},{"$f":"AJ26/AJ33","v":0.0},{"$f":"AK26/AK33","v":0.0},{"$f":"AL26/AL33","v":0.0},{"$f":"AM26/AM33","v":0.0},{"$f":"AN26/AN33","v":0.0},{"$f":"AO26/AO33","v":0.0},{"$f":"AP26/AP33","v":0.0},{"$f":"AQ26/AQ33","v":0.0},{"$f":"AR26/AR33","v":0.0},{"$f":"AS26/AS33","v":0.0},{"$f":"AT26/AT33","v":0.0},{"$f":"AU26/AU33","v":0.0},{"$f":"AV26/AV33","v":0.0},{"$f":"AW26/AW33","v":0.0},{"$f":"AX26/AX33","v":0.0},{"$f":"AY26/AY33","v":0.0},{"$f":"AZ26/AZ33","v":0.0},{"$f":"BA26/BA33","v":0.0},{"$f":"BB26/BB33","v":0.0},{"$f":"BC26/BC33","v":0.0},{"$f":"BD26/BD33","v":0.0},{"$f":"BE26/BE33","v":0.0},{"$f":"BF26/BF33","v":0.0},{"$f":"BG26/BG33","v":0.0},{"$f":"BH26/BH33","v":0.0},{"$f":"BI26/BI33","v":0.0},{"$f":"BJ26/BJ33","v":0.0},{"$f":"BK26/BK33","v":0.0},{"$f":"BL26/BL33","v":0.0},{"$f":"BM26/BM33","v":0.0},{"$f":"BN26/BN33","v":0.0},{"$f":"BO26/BO33","v":0.0},{"$f":"BP26/BP33","v":0.0},{"$f":"BQ26/BQ33","v":0.0},{"$f":"BR26/BR33","v":0.0},{"$f":"BS26/BS33","v":0.0},{"$f":"BT26/BT33","v":0.0},{"$f":"BU26/BU33","v":0.0},{"$f":"BV26/BV33","v":0.0},{"$f":"BW26/BW33","v":0.0},{"$f":"BX26/BX33","v":0.0},{"$f":"BY26/BY33","v":0.0},{"$f":"BZ26/BZ33","v":0.0},{"$f":"CA26/CA33","v":0.0},{"$f":"CB26/CB33","v":0.0},{"$f":"CC26/CC33","v":0.0},{"$f":"CD26/CD33","v":0.0},{"$f":"CE26/CE33","v":0.0},{"$f":"CF26/CF33","v":0.0},{"$f":"CG26/CG33","v":0.0},{"$f":"CH26/CH33","v":0.0},{"$f":"CI26/CI33","v":0.0},{"$f":"CJ26/CJ33","v":0.0},{"$f":"CK26/CK33","v":0.0},{"$f":"CL26/CL33","v":0.0},{"$f":"CM26/CM33","v":0.0},{"$f":"CN26/CN33","v":0.0},{"$f":"CO26/CO33","v":0.0},{"$f":"CP26/CP33","v":0.0},{"$f":"CQ26/CQ33","v":0.0},{"$f":"CR26/CR33","v":0.0},{"$f":"CS26/CS33","v":0.0},{"$f":"CT26/CT33","v":0.0},{"$f":"CU26/CU33","v":0.0},{"$f":"CV26/CV33","v":0.0},{"$f":"CW26/CW33","v":0.0},{"$f":"CX26/CX33","v":0.0},{"$f":"CY26/CY33","v":0.0},{"$f":"CZ26/CZ33","v":0.0},{"$f":"DA26/DA33","v":0.0},{"$f":"DB26/DB33","v":0.0},{"$f":"DC26/DC33","v":0.0},{"$f":"DD26/DD33","v":0.0},{"$f":"DE26/DE33","v":0.0},{"$f":"DF26/DF33","v":0.0},{"$f":"DG26/DG33","v":0.0},{"$f":"DH26/DH33","v":0.0},{"$f":"DI26/DI33","v":0.0},{"$f":"DJ26/DJ33","v":0.0},{"$f":"DK26/DK33","v":0.0},{"$f":"DL26/DL33","v":0.0},{"$f":"DM26/DM33","v":0.0},{"$f":"DN26/DN33","v":0.0},{"$f":"DO26/DO33","v":0.0},{"$f":"DP26/DP33","v":0.0},{"$f":"DQ26/DQ33","v":0.0},{"$f":"DR26/DR33","v":0.0},{"$f":"DS26/DS33","v":0.0},{"$f":"DT26/DT33","v":0.0},{"$f":"DU26/DU33","v":0.0},{"$f":"DV26/DV33","v":0.0},{"$f":"DW26/DW33","v":0.0},{"$f":"DX26/DX33","v":0.0},{"$f":"DY26/DY33","v":0.0},{"$f":"DZ26/DZ33","v":0.0},{"$f":"EA26/EA33","v":0.0},{"$f":"EB26/EB33","v":0.0},{"$f":"EC26/EC33","v":0.0},{"$f":"ED26/ED33","v":0.0},{"$f":"EE26/EE33","v":0.0},{"$f":"EF26/EF33","v":0.0},{"$f":"EG26/EG33","v":0.0},{"$f":"EH26/EH33","v":0.0},{"$f":"EI26/EI33","v":0.0},{"$f":"EJ26/EJ33","v":0.0},{"$f":"EK26/EK33","v":0.0},{"$f":"EL26/EL33","v":0.0},{"$f":"EM26/EM33","v":0.0},{"$f":"EN26/EN33","v":0.0},{"$f":"EO26/EO33","v":0.0},{"$f":"EP26/EP33","v":0.0},{"$f":"EQ26/EQ33","v":0.0},{"$f":"ER26/ER33","v":0.0},{"$f":"ES26/ES33","v":0.0},{"$f":"ET26/ET33","v":0.0},{"$f":"EU26/EU33","v":0.0},{"$f":"EV26/EV33","v":0.0},{"$f":"EW26/EW33","v":0.0},{"$f":"EX26/EX33","v":0.0},{"$f":"EY26/EY33","v":0.0},{"$f":"EZ26/EZ33","v":0.0},{"$f":"FA26/FA33","v":0.0},{"$f":"FB26/FB33","v":0.0}]
[null,"2.14","Reinsurance",{"$f":"D27/D33","v":0.0},{"$f":"E27/E33","v":0.0},{"$f":"F27/F33","v":0.0},{"$f":"G27/G33","v":0.0},{"$f":"H27/H33","v":0.0},{"$f":"I27/I33","v":0.0},{"$f":"J27/J33","v":0.0},{"$f":"K27/K33","v":0.0},{"$f":"L27/L33","v":0.0},{"$f":"M27/M33","v":0.0},{"$f":"N27/N33","v":0.0},{"$f":"O27/O33","v":0.0},{"$f":"P27/P33","v":0.0},{"$f":"Q27/Q33","v":0.0},{"$f":"R27/R33","v":0.0},{"$f":"S27/S33","v":0.0},{"$f":"T27/T33","v":0.0},{"$f":"U27/U33","v":0.0},{"$f":"V27/V33","v":0.0},{"$f":"W27/W33","v":0.0},{"$f":"X27/X33","v":0.0},{"$f":"Y27/Y33","v":0.0},{"$f":"Z27/Z33","v":0.0},{"$f":"AA27/AA33","v":0.0},{"$f":"AB27/AB33","v":0.0},{"$f":"AC27/AC33","v":0.0},{"$f":"AD27/AD33","v":0.0},{"$f":"AE27/AE33","v":0.0},{"$f":"AF27/AF33","v":0.0},{"$f":"AG27/AG33","v":0.0},{"$f":"AH27/AH33","v":0.0},{"$f":"AI27/AI33","v":0.0},{"$f":"AJ27/AJ33","v":0.0},{"$f":"AK27/AK33","v":0.0},{"$f":"AL27/AL33","v":0.0},{"$f":"AM27/AM33","v":0.0},{"$f":"AN27/AN33","v":0.0},{"$f":"AO27/AO33","v":0.0},{"$f":"AP27/AP33","v":0.0},{"$f":"AQ27/AQ33","v":0.0},{"$f":"AR27/AR33","v":0.0},{"$f":"AS27/AS33","v":0.0},{"$f":"AT27/AT33","v":0.0},{"$f":"AU27/AU33","v":0.0},{"$f":"AV27/AV33","v":0.0},{"$f":"AW27/AW33","v":0.0},{"$f":"AX27/AX33","v":0.0},{"$f":"AY27/AY33","v":0.0},{"$f":"AZ27/AZ33","v":0.0},{"$f":"BA27/BA33","v":0.0},{"$f":"BB27/BB33","v":0.0},{"$f":"BC27/BC33","v":0.0},{"$f":"BD27/BD33","v":0.0},{"$f":"BE27/BE33","v":0.0},{"$f":"BF27/BF33","v":0.0},{"$f":"BG27/BG33","v":0.0},{"$f":"BH27/BH33","v":0.0},{"$f":"BI27/BI33","v":0.0},{"$f":"BJ27/BJ33","v":0.0},{"$f":"BK27/BK33","v":0.0},{"$f":"BL27/BL33","v":0.0},{"$f":"BM27/BM33","v":0.0},{"$f":"BN27/BN33","v":0.0},{"$f":"BO27/BO33","v":0.0},{"$f":"BP27/BP33","v":0.0},{"$f":"BQ27/BQ33","v":0.0},{"$f":"BR27/BR33","v":0.0},{"$f":"BS27/BS33","v":0.0},{"$f":"BT27/BT33","v":0.0},{"$f":"BU27/BU33","v":0.0},{"$f":"BV27/BV33","v":0.0},{"$f":"BW27/BW33","v":0.0},{"$f":"BX27/BX33","v":0.0},{"$f":"BY27/BY33","v":0.0},{"$f":"BZ27/BZ33","v":0.0},{"$f":"CA27/CA33","v":0.0},{"$f":"CB27/CB33","v":0.0},{"$f":"CC27/CC33","v":0.0},{"$f":"CD27/CD33","v":0.0},{"$f":"CE27/CE33","v":0.0},{"$f":"CF27/CF33","v":0.0},{"$f":"CG27/CG33","v":0.0},{"$f":"CH27/CH33","v":0.0},{"$f":"CI27/CI33","v":0.0},{"$f":"CJ27/CJ33","v":0.0},{"$f":"CK27/CK33","v":0.0},{"$f":"CL27/CL33","v":0.0},{"$f":"CM27/CM33","v":0.0},{"$f":"CN27/CN33","v":0.0},{"$f":"CO27/CO33","v":0.0},{"$f":"CP27/CP33","v":0.0},{"$f":"CQ27/CQ33","v":0.0},{"$f":"CR27/CR33","v":0.0},{"$f":"CS27/CS33","v":0.0},{"$f":"CT27/CT33","v":0.0},{"$f":"CU27/CU33","v":0.0},{"$f":"CV27/CV33","v":0.0},{"$f":"CW27/CW33","v":0.0},{"$f":"CX27/CX33","v":0.0},{"$f":"CY27/CY33","v":0.0},{"$f":"CZ27/CZ33","v":0.0},{"$f":"DA27/DA33","v":0.0},{"$f":"DB27/DB33","v":0.0},{"$f":"DC27/DC33","v":0.0},{"$f":"DD27/DD33","v":0.0},{"$f":"DE27/DE33","v":0.0},{"$f":"DF27/DF33","v":0.0},{"$f":"DG27/DG33","v":0.0},{"$f":"DH27/DH33","v":0.0},{"$f":"DI27/DI33","v":0.0},{"$f":"DJ27/DJ33","v":0.0},{"$f":"DK27/DK33","v":0.0},{"$f":"DL27/DL33","v":0.0},{"$f":"DM27/DM33","v":0.0},{"$f":"DN27/DN33","v":0.0},{"$f":"DO27/DO33","v":0.0},{"$f":"DP27/DP33","v":0.0},{"$f":"DQ27/DQ33","v":0.0},{"$f":"DR27/DR33","v":0.0},{"$f":"DS27/DS33","v":0.0},{"$f":"DT27/DT33","v":0.0},{"$f":"DU27/DU33","v":0.0},{"$f":"DV27/DV33","v":0.0},{"$f":"DW27/DW33","v":0.0},{"$f":"DX27/DX33","v":0.0},{"$f":"DY27/DY33","v":0.0},{"$f":"DZ27/DZ33","v":0.0},{"$f":"EA27/EA33","v":0.0},{"$f":"EB27/EB33","v":0.0},{"$f":"EC27/EC33","v":0.0},{"$f":"ED27/ED33","v":0.0},{"$f":"EE27/EE33","v":0.0},{"$f":"EF27/EF33","v":0.0},{"$f":"EG27/EG33","v":0.0},{"$f":"EH27/EH33","v":0.0},{"$f":"EI27/EI33","v":0.0},{"$f":"EJ27/EJ33","v":0.0},{"$f":"EK27/EK33","v":0.0},{"$f":"EL27/EL33","v":0.0},{"$f":"EM27/EM33","v":0.0},{"$f":"EN27/EN33","v":0.0},{"$f":"EO27/EO33","v":0.0},{"$f":"EP27/EP33","v":0.0},{"$f":"EQ27/EQ33","v":0.0},{"$f":"ER27/ER33","v":0.0},{"$f":"ES27/ES33","v":0.0},{"$f":"ET27/ET33","v":0.0},{"$f":"EU27/EU33","v":0.0},{"$f":"EV27/EV33","v":0.0},{"$f":"EW27/EW33","v":0.0},{"$f":"EX27/EX33","v":0.0},{"$f":"EY27/EY33","v":0.0},{"$f":"EZ27/EZ33","v":0.0},{"$f":"FA27/FA33","v":0.0},{"$f":"FB27/FB33","v":0.0}]
[null,"2.15","Member Cost Sharing",{"$f":"D28/D33","v":146.3869},{"$f":"E28/E33","v":0.0},{"$f":"F28/F33","v":0.0},{"$f":"G28/G33","v":0.0},{"$f":"H28/H33","v":0.0},{"$f":"I28/I33","v":0.0},{"$f":"J28/J33","v":0.0},{"$f":"K28/K33","v":0.0},{"$f":"L28/L33","v":0.0},{"$f":"M28/M33","v":0.0},{"$f":"N28/N33","v":0.0},{"$f":"O28/O33","v":0.0},{"$f":"P28/P33","v":0.0},{"$f":"Q28/Q33","v":0.0},{"$f":"R28/R33","v":0.0},{"$f":"S28/S33","v":0.0},{"$f":"T28/T33","v":0.0},{"$f":"U28/U33","v":0.0},{"$f":"V28/V33","v":0.0},{"$f":"W28/W33","v":0.0},{"$f":"X28/X33","v":0.0},{"$f":"Y28/Y33","v":0.0},{"$f":"Z28/Z33","v":0.0},{"$f":"AA28/AA33","v":0.0},{"$f":"AB28/AB33","v":0.0},{"$f":"AC28/AC33","v":0.0},{"$f":"AD28/AD33","v":0.0},{"$f":"AE28/AE33","v":0.0},{"$f":"AF28/AF33","v":0.0},{"$f":"AG28/AG33","v":0.0},{"$f":"AH28/AH33","v":0.0},{"$f":"AI28/AI33","v":0.0},{"$f":"AJ28/AJ33","v":0.0},{"$f":"AK28/AK33","v":0.0},{"$f":"AL28/AL33","v":0.0},{"$f":"AM28/AM33","v":0.0},{"$f":"AN28/AN33","v":0.0},{"$f":"AO28/AO33","v":0.0},{"$f":"AP28/AP33","v":0.0},{"$f":"AQ28/AQ33","v":0.0},{"$f":"AR28/AR33","v":0.0},{"$f":"AS28/AS33","v":0.0},{"$f":"AT28/AT33","v":0.0},{"$f":"AU28/AU33","v":0.0},{"$f":"AV28/AV33","v":0.0},{"$f":"AW28/AW33","v":0.0},{"$f":"AX28/AX33","v":0.0},{"$f":"AY28/AY33","v":0.0},{"$f":"AZ28/AZ33","v":0.0},{"$f":"BA28/BA33","v":0.0},{"$f":"BB28/BB33","v":0.0},{"$f":"BC28/BC33","v":0.0},{"$f":"BD28/BD33","v":0.0},{"$f":"BE28/BE33","v":0.0},{"$f":"BF28/BF33","v":0.0},{"$f":"BG28/BG33","v":0.0},{"$f":"BH28/BH33","v":0.0},{"$f":"BI28/BI33","v":0.0},{"$f":"BJ28/BJ33","v":0.0},{"$f":"BK28/BK33","v":0.0},{"$f":"BL28/BL33","v":0.0},{"$f":"BM28/BM33","v":0.0},{"$f":"BN28/BN33","v":0.0},{"$f":"BO28/BO33","v":0.0},{"$f":"BP28/BP33","v":0.0},{"$f":"BQ28/BQ33","v":0.0},{"$f":"BR28/BR33","v":0.0},{"$f":"BS28/BS33","v":0.0},{"$f":"BT28/BT33","v":0.0},{"$f":"BU28/BU33","v":0.0},{"$f":"BV28/BV33","v":0.0},{"$f":"BW28/BW33","v":0.0},{"$f":"BX28/BX33","v":0.0},{"$f":"BY28/BY33","v":0.0},{"$f":"BZ28/BZ33","v":0.0},{"$f":"CA28/CA33","v":0.0},{"$f":"CB28/CB33","v":0.0},{"$f":"CC28/CC33","v":0.0},{"$f":"CD28/CD33","v":0.0},{"$f":"CE28/CE33","v":0.0},{"$f":"CF28/CF33","v":0.0},{"$f":"CG28/CG33","v":0.0},{"$f":"CH28/CH33","v":0.0},{"$f":"CI28/CI33","v":0.0},{"$f":"CJ28/CJ33","v":0.0},{"$f":"CK28/CK33","v":0.0},{"$f":"CL28/CL33","v":0.0},{"$f":"CM28/CM33","v":0.0},{"$f":"CN28/CN33","v":0.0},{"$f":"CO28/CO33","v":0.0},{"$f":"CP28/CP33","v":0.0},{"$f":"CQ28/CQ33","v":0.0},{"$f":"CR28/CR33","v":0.0},{"$f":"CS28/CS33","v":0.0},{"$f":"CT28/CT33","v":0.0},{"$f":"CU28/CU33","v":0.0},{"$f":"CV28/CV33","v":0.0},{"$f":"CW28/CW33","v":0.0},{"$f":"CX28/CX33","v":0.0},{"$f":"CY28/CY33","v":0.0},{"$f":"CZ28/CZ33","v":0.0},{"$f":"DA28/DA33","v":0.0},{"$f":"DB28/DB33","v":0.0},{"$f":"DC28/DC33","v":0.0},{"$f":"DD28/DD33","v":0.0},{"$f":"DE28/DE33","v":0.0},{"$f":"DF28/DF33","v":0.0},{"$f":"DG28/DG33","v":0.0},{"$f":"DH28/DH33","v":0.0},{"$f":"DI28/DI33","v":0.0},{"$f":"DJ28/DJ33","v":0.0},{"$f":"DK28/DK33","v":0.0},{"$f":"DL28/DL33","v":0.0},{"$f":"DM28/DM33","v":0.0},{"$f":"DN28/DN33","v":0.0},{"$f":"DO28/DO33","v":0.0},{"$f":"DP28/DP33","v":0.0},{"$f":"DQ28/DQ33","v":0.0},{"$f":"DR28/DR33","v":0.0},{"$f":"DS28/DS33","v":0.0},{"$f":"DT28/DT33","v":0.0},{"$f":"DU28/DU33","v":0.0},{"$f":"DV28/DV33","v":0.0},{"$f":"DW28/DW33","v":0.0},{"$f":"DX28/DX33","v":0.0},{"$f":"DY28/DY33","v":0.0},{"$f":"DZ28/DZ33","v":0.0},{"$f":"EA28/EA33","v":0.0},{"$f":"EB28/EB33","v":0.0},{"$f":"EC28/EC33","v":0.0},{"$f":"ED28/ED33","v":0.0},{"$f":"EE28/EE33","v":0.0},{"$f":"EF28/EF33","v":0.0},{"$f":"EG28/EG33","v":0.0},{"$f":"EH28/EH33","v":0.0},{"$f":"EI28/EI33","v":0.0},{"$f":"EJ28/EJ33","v":0.0},{"$f":"EK28/EK33","v":0.0},{"$f":"EL28/EL33","v":0.0},{"$f":"EM28/EM33","v":0.0},{"$f":"EN28/EN33","v":0.0},{"$f":"EO28/EO33","v":0.0},{"$f":"EP28/EP33","v":0.0},{"$f":"EQ28/EQ33","v":0.0},{"$f":"ER28/ER33","v":0.0},{"$f":"ES28/ES33","v":0.0},{"$f":"ET28/ET33","v":0.0},{"$f":"EU28/EU33","v":0.0},{"$f":"EV28/EV33","v":0.0},{"$f":"EW28/EW33","v":0.0},{"$f":"EX28/EX33","v":0.0},{"$f":"EY28/EY33","v":0.0},{"$f":"EZ28/EZ33","v":0.0},{"$f":"FA28/FA33","v":0.0},{"$f":"FB28/FB33","v":0.0}]
[null,"2.16","Cost Sharing Reduction",{"$f":"D29/D33","v":0.0},{"$f":"E29/E33","v":0.0},{"$f":"F29/F33","v":0.0},{"$f":"G29/G33","v":0.0},{"$f":"H29/H33","v":0.0},{"$f":"I29/I33","v":0.0},{"$f":"J29/J33","v":0.0},{"$f":"K29/K33","v":0.0},{"$f":"L29/L33","v":0.0},{"$f":"M29/M33","v":0.0},{"$f":"N29/N33","v":0.0},{"$f":"O29/O33","v":0.0},{"$f":"P29/P33","v":0.0},{"$f":"Q29/Q33","v":0.0},{"$f":"R29/R33","v":0.0},{"$f":"S29/S33","v":0.0},{"$f":"T29/T33","v":0.0},{"$f":"U29/U33","v":0.0},{"$f":"V29/V33","v":0.0},{"$f":"W29/W33","v":0.0},{"$f":"X29/X33","v":0.0},{"$f":"Y29/Y33","v":0.0},{"$f":"Z29/Z33","v":0.0},{"$f":"AA29/AA33","v":0.0},{"$f":"AB29/AB33","v":0.0},{"$f":"AC29/AC33","v":0.0},{"$f":"AD29/AD33","v":0.0},{"$f":"AE29/AE33","v":0.0},{"$f":"AF29/AF33","v":0.0},{"$f":"AG29/AG33","v":0.0},{"$f":"AH29/AH33","v":0.0},{"$f":"AI29/AI33","v":0.0},{"$f":"AJ29/AJ33","v":0.0},{"$f":"AK29/AK33","v":0.0},{"$f":"AL29/AL33","v":0.0},{"$f":"AM29/AM33","v":0.0},{"$f":"AN29/AN33","v":0.0},{"$f":"AO29/AO33","v":0.0},{"$f":"AP29/AP33","v":0.0},{"$f":"AQ29/AQ33","v":0.0},{"$f":"AR29/AR33","v":0.0},{"$f":"AS29/AS33","v":0.0},{"$f":"AT29/AT33","v":0.0},{"$f":"AU29/AU33","v":0.0},{"$f":"AV29/AV33","v":0.0},{"$f":"AW29/AW33","v":0.0},{"$f":"AX29/AX33","v":0.0},{"$f":"AY29/AY33","v":0.0},{"$f":"AZ29/AZ33","v":0.0},{"$f":"BA29/BA33","v":0.0},{"$f":"BB29/BB33","v":0.0},{"$f":"BC29/BC33","v":0.0},{"$f":"BD29/BD33","v":0.0},{"$f":"BE29/BE33","v":0.0},{"$f":"BF29/BF33","v":0.0},{"$f":"BG29/BG33","v":0.0},{"$f":"BH29/BH33","v":0.0},{"$f":"BI29/BI33","v":0.0},{"$f":"BJ29/BJ33","v":0.0},{"$f":"BK29/BK33","v":0.0},{"$f":"BL29/BL33","v":0.0},{"$f":"BM29/BM33","v":0.0},{"$f":"BN29/BN33","v":0.0},{"$f":"BO29/BO33","v":0.0},{"$f":"BP29/BP33","v":0.0},{"$f":"BQ29/BQ33","v":0.0},{"$f":"BR29/BR33","v":0.0},{"$f":"BS29/BS33","v":0.0},{"$f":"BT29/BT33","v":0.0},{"$f":"BU29/BU33","v":0.0},{"$f":"BV29/BV33","v":0.0},{"$f":"BW29/BW33","v":0.0},{"$f":"BX29/BX33","v":0.0},{"$f":"BY29/BY33","v":0.0},{"$f":"BZ29/BZ33","v":0.0},{"$f":"CA29/CA33","v":0.0},{"$f":"CB29/CB33","v":0.0},{"$f":"CC29/CC33","v":0.0},{"$f":"CD29/CD33","v":0.0},{"$f":"CE29/CE33","v":0.0},{"$f":"CF29/CF33","v":0.0},{"$f":"CG29/CG33","v":0.0},{"$f":"CH29/CH33","v":0.0},{"$f":"CI29/CI33","v":0.0},{"$f":"CJ29/CJ33","v":0.0},{"$f":"CK29/CK33","v":0.0},{"$f":"CL29/CL33","v":0.0},{"$f":"CM29/CM33","v":0.0},{"$f":"CN29/CN33","v":0.0},{"$f":"CO29/CO33","v":0.0},{"$f":"CP29/CP33","v":0.0},{"$f":"CQ29/CQ33","v":0.0},{"$f":"CR29/CR33","v":0.0},{"$f":"CS29/CS33","v":0.0},{"$f":"CT29/CT33","v":0.0},{"$f":"CU29/CU33","v":0.0},{"$f":"CV29/CV33","v":0.0},{"$f":"CW29/CW33","v":0.0},{"$f":"CX29/CX33","v":0.0},{"$f":"CY29/CY33","v":0.0},{"$f":"CZ29/CZ33","v":0.0},{"$f":"DA29/DA33","v":0.0},{"$f":"DB29/DB33","v":0.0},{"$f":"DC29/DC33","v":0.0},{"$f":"DD29/DD33","v":0.0},{"$f":"DE29/DE33","v":0.0},{"$f":"DF29/DF33","v":0.0},{"$f":"DG29/DG33","v":0.0},{"$f":"DH29/DH33","v":0.0},{"$f":"DI29/DI33","v":0.0},{"$f":"DJ29/DJ33","v":0.0},{"$f":"DK29/DK33","v":0.0},{"$f":"DL29/DL33","v":0.0},{"$f":"DM29/DM33","v":0.0},{"$f":"DN29/DN33","v":0.0},{"$f":"DO29/DO33","v":0.0},{"$f":"DP29/DP33","v":0.0},{"$f":"DQ29/DQ33","v":0.0},{"$f":"DR29/DR33","v":0.0},{"$f":"DS29/DS33","v":0.0},{"$f":"DT29/DT33","v":0.0},{"$f":"DU29/DU33","v":0.0},{"$f":"DV29/DV33","v":0.0},{"$f":"DW29/DW33","v":0.0},{"$f":"DX29/DX33","v":0.0},{"$f":"DY29/DY33","v":0.0},{"$f":"DZ29/DZ33","v":0.0},{"$f":"EA29/EA33","v":0.0},{"$f":"EB29/EB33","v":0.0},{"$f":"EC29/EC33","v":0.0},{"$f":"ED29/ED33","v":0.0},{"$f":"EE29/EE33","v":0.0},{"$f":"EF29/EF33","v":0.0},{"$f":"EG29/EG33","v":0.0},{"$f":"EH29/EH33","v":0.0},{"$f":"EI29/EI33","v":0.0},{"$f":"EJ29/EJ33","v":0.0},{"$f":"EK29/EK33","v":0.0},{"$f":"EL29/EL33","v":0.0},{"$f":"EM29/EM33","v":0.0},{"$f":"EN29/EN33","v":0.0},{"$f":"EO29/EO33","v":0.0},{"$f":"EP29/EP33","v":0.0},{"$f":"EQ29/EQ33","v":0.0},{"$f":"ER29/ER33","v":0.0},{"$f":"ES29/ES33","v":0.0},{"$f":"ET29/ET33","v":0.0},{"$f":"EU29/EU33","v":0.0},{"$f":"EV29/EV33","v":0.0},{"$f":"EW29/EW33","v":0.0},{"$f":"EX29/EX33","v":0.0},{"$f":"EY29/EY33","v":0.0},{"$f":"EZ29/EZ33","v":0.0},{"$f":"FA29/FA33","v":0.0},{"$f":"FB29/FB33","v":0.0}]
[null,"2.17","Incurred Claims",{"$f":"D30/D33","v":501.7994},{"$f":"E30/E33","v":0.0},{"$f":"F30/F33","v":0.0},{"$f":"G30/G33","v":0.0},{"$f":"H30/H33","v":0.0},{"$f":"I30/I33","v":0.0},{"$f":"J30/J33","v":0.0},{"$f":"K30/K33","v":0.0},{"$f":"L30/L33","v":0.0},{"$f":"M30/M33","v":0.0},{"$f":"N30/N33","v":0.0},{"$f":"O30/O33","v":0.0},{"$f":"P30/P33","v":0.0},{"$f":"Q30/Q33","v":0.0},{"$f":"R30/R33","v":0.0},{"$f":"S30/S33","v":0.0},{"$f":"T30/T33","v":0.0},{"$f":"U30/U33","v":0.0},{"$f":"V30/V33","v":0.0},{"$f":"W30/W33","v":0.0},{"$f":"X30/X33","v":0.0},{"$f":"Y30/Y33","v":0.0},{"$f":"Z30/Z33","v":0.0},{"$f":"AA30/AA33","v":0.0},{"$f":"AB30/AB33","v":0.0},{"$f":"AC30/AC33","v":0.0},{"$f":"AD30/AD33","v":0.0},{"$f":"AE30/AE33","v":0.0},{"$f":"AF30/AF33","v":0.0},{"$f":"AG30/AG33","v":0.0},{"$f":"AH30/AH33","v":0.0},{"$f":"AI30/AI33","v":0.0},{"$f":"AJ30/AJ33","v":0.0},{"$f":"AK30/AK33","v":0.0},{"$f":"AL30/AL33","v":0.0},{"$f":"AM30/AM33","v":0.0},{"$f":"AN30/AN33","v":0.0},{"$f":"AO30/AO33","v":0.0},{"$f":"AP30/AP33","v":0.0},{"$f":"AQ30/AQ33","v":0.0},{"$f":"AR30/AR33","v":0.0},{"$f":"AS30/AS33","v":0.0},{"$f":"AT30/AT33","v":0.0},{"$f":"AU30/AU33","v":0.0},{"$f":"AV30/AV33","v":0.0},{"$f":"AW30/AW33","v":0.0},{"$f":"AX30/AX33","v":0.0},{"$f":"AY30/AY33","v":0.0},{"$f":"AZ30/AZ33","v":0.0},{"$f":"BA30/BA33","v":0.0},{"$f":"BB30/BB33","v":0.0},{"$f":"BC30/BC33","v":0.0},{"$f":"BD30/BD33","v":0.0},{"$f":"BE30/BE33","v":0.0},{"$f":"BF30/BF33","v":0.0},{"$f":"BG30/BG33","v":0.0},{"$f":"BH30/BH33","v":0.0},{"$f":"BI30/BI33","v":0.0},{"$f":"BJ30/BJ33","v":0.0},{"$f":"BK30/BK33","v":0.0},{"$f":"BL30/BL33","v":0.0},{"$f":"BM30/BM33","v":0.0},{"$f":"BN30/BN33","v":0.0},{"$f":"BO30/BO33","v":0.0},{"$f":"BP30/BP33","v":0.0},{"$f":"BQ30/BQ33","v":0.0},{"$f":"BR30/BR33","v":0.0},{"$f":"BS30/BS33","v":0.0},{"$f":"BT30/BT33","v":0.0},{"$f":"BU30/BU33","v":0.0},{"$f":"BV30/BV33","v":0.0},{"$f":"BW30/BW33","v":0.0},{"$f":"BX30/BX33","v":0.0},{"$f":"BY30/BY33","v":0.0},{"$f":"BZ30/BZ33","v":0.0},{"$f":"CA30/CA33","v":0.0},{"$f":"CB30/CB33","v":0.0},{"$f":"CC30/CC33","v":0.0},{"$f":"CD30/CD33","v":0.0},{"$f":"CE30/CE33","v":0.0},{"$f":"CF30/CF33","v":0.0},{"$f":"CG30/CG33","v":0.0},{"$f":"CH30/CH33","v":0.0},{"$f":"CI30/CI33","v":0.0},{"$f":"CJ30/CJ33","v":0.0},{"$f":"CK30/CK33","v":0.0},{"$f":"CL30/CL33","v":0.0},{"$f":"CM30/CM33","v":0.0},{"$f":"CN30/CN33","v":0.0},{"$f":"CO30/CO33","v":0.0},{"$f":"CP30/CP33","v":0.0},{"$f":"CQ30/CQ33","v":0.0},{"$f":"CR30/CR33","v":0.0},{"$f":"CS30/CS33","v":0.0},{"$f":"CT30/CT33","v":0.0},{"$f":"CU30/CU33","v":0.0},{"$f":"CV30/CV33","v":0.0},{"$f":"CW30/CW33","v":0.0},{"$f":"CX30/CX33","v":0.0},{"$f":"CY30/CY33","v":0.0},{"$f":"CZ30/CZ33","v":0.0},{"$f":"DA30/DA33","v":0.0},{"$f":"DB30/DB33","v":0.0},{"$f":"DC30/DC33","v":0.0},{"$f":"DD30/DD33","v":0.0},{"$f":"DE30/DE33","v":0.0},{"$f":"DF30/DF33","v":0.0},{"$f":"DG30/DG33","v":0.0},{"$f":"DH30/DH33","v":0.0},{"$f":"DI30/DI33","v":0.0},{"$f":"DJ30/DJ33","v":0.0},{"$f":"DK30/DK33","v":0.0},{"$f":"DL30/DL33","v":0.0},{"$f":"DM30/DM33","v":0.0},{"$f":"DN30/DN33","v":0.0},{"$f":"DO30/DO33","v":0.0},{"$f":"DP30/DP33","v":0.0},{"$f":"DQ30/DQ33","v":0.0},{"$f":"DR30/DR33","v":0.0},{"$f":"DS30/DS33","v":0.0},{"$f":"DT30/DT33","v":0.0},{"$f":"DU30/DU33","v":0.0},{"$f":"DV30/DV33","v":0.0},{"$f":"DW30/DW33","v":0.0},{"$f":"DX30/DX33","v":0.0},{"$f":"DY30/DY33","v":0.0},{"$f":"DZ30/DZ33","v":0.0},{"$f":"EA30/EA33","v":0.0},{"$f":"EB30/EB33","v":0.0},{"$f":"EC30/EC33","v":0.0},{"$f":"ED30/ED33","v":0.0},{"$f":"EE30/EE33","v":0.0},{"$f":"EF30/EF33","v":0.0},{"$f":"EG30/EG33","v":0.0},{"$f":"EH30/EH33","v":0.0},{"$f":"EI30/EI33","v":0.0},{"$f":"EJ30/EJ33","v":0.0},{"$f":"EK30/EK33","v":0.0},{"$f":"EL30/EL33","v":0.0},{"$f":"EM30/EM33","v":0.0},{"$f":"EN30/EN33","v":0.0},{"$f":"EO30/EO33","v":0.0},{"$f":"EP30/EP33","v":0.0},{"$f":"EQ30/EQ33","v":0.0},{"$f":"ER30/ER33","v":0.0},{"$f":"ES30/ES33","v":0.0},{"$f":"ET30/ET33","v":0.0},{"$f":"EU30/EU33","v":0.0},{"$f":"EV30/EV33","v":0.0},{"$f":"EW30/EW33","v":0.0},{"$f":"EX30/EX33","v":0.0},{"$f":"EY30/EY33","v":0.0},{"$f":"EZ30/EZ33","v":0.0},{"$f":"FA30/FA33","v":0.0},{"$f":"FB30/FB33","v":0.0}]
[null,"2.18","Risk Adjustment Transfer Amount",{"$f":"D31/D33","v":-65.0195},{"$f":"E31/E33","v":0.0},{"$f":"F31/F33","v":0.0},{"$f":"G31/G33","v":0.0},{"$f":"H31/H33","v":0.0},{"$f":"I31/I33","v":0.0},{"$f":"J31/J33","v":0.0},{"$f":"K31/K33","v":0.0},{"$f":"L31/L33","v":0.0},{"$f":"M31/M33","v":0.0},{"$f":"N31/N33","v":0.0},{"$f":"O31/O33","v":0.0},{"$f":"P31/P33","v":0.0},{"$f":"Q31/Q33","v":0.0},{"$f":"R31/R33","v":0.0},{"$f":"S31/S33","v":0.0},{"$f":"T31/T33","v":0.0},{"$f":"U31/U33","v":0.0},{"$f":"V31/V33","v":0.0},{"$f":"W31/W33","v":0.0},{"$f":"X31/X33","v":0.0},{"$f":"Y31/Y33","v":0.0},{"$f":"Z31/Z33","v":0.0},{"$f":"AA31/AA33","v":0.0},{"$f":"AB31/AB33","v":0.0},{"$f":"AC31/AC33","v":0.0},{"$f":"AD31/AD33","v":0.0},{"$f":"AE31/AE33","v":0.0},{"$f":"AF31/AF33","v":0.0},{"$f":"AG31/AG33","v":0.0},{"$f":"AH31/AH33","v":0.0},{"$f":"AI31/AI33","v":0.0},{"$f":"AJ31/AJ33","v":0.0},{"$f":"AK31/AK33","v":0.0},{"$f":"AL31/AL33","v":0.0},{"$f":"AM31/AM33","v":0.0},{"$f":"AN31/AN33","v":0.0},{"$f":"AO31/AO33","v":0.0},{"$f":"AP31/AP33","v":0.0},{"$f":"AQ31/AQ33","v":0.0},{"$f":"AR31/AR33","v":0.0},{"$f":"AS31/AS33","v":0.0},{"$f":"AT31/AT33","v":0.0},{"$f":"AU31/AU33","v":0.0},{"$f":"AV31/AV33","v":0.0},{"$f":"AW31/AW33","v":0.0},{"$f":"AX31/AX33","v":0.0},{"$f":"AY31/AY33","v":0.0},{"$f":"AZ31/AZ33","v":0.0},{"$f":"BA31/BA33","v":0.0},{"$f":"BB31/BB33","v":0.0},{"$f":"BC31/BC33","v":0.0},{"$f":"BD31/BD33","v":0.0},{"$f":"BE31/BE33","v":0.0},{"$f":"BF31/BF33","v":0.0},{"$f":"BG31/BG33","v":0.0},{"$f":"BH31/BH33","v":0.0},{"$f":"BI31/BI33","v":0.0},{"$f":"BJ31/BJ33","v":0.0},{"$f":"BK31/BK33","v":0.0},{"$f":"BL31/BL33","v":0.0},{"$f":"BM31/BM33","v":0.0},{"$f":"BN31/BN33","v":0.0},{"$f":"BO31/BO33","v":0.0},{"$f":"BP31/BP33","v":0.0},{"$f":"BQ31/BQ33","v":0.0},{"$f":"BR31/BR33","v":0.0},{"$f":"BS31/BS33","v":0.0},{"$f":"BT31/BT33","v":0.0},{"$f":"BU31/BU33","v":0.0},{"$f":"BV31/BV33","v":0.0},{"$f":"BW31/BW33","v":0.0},{"$f":"BX31/BX33","v":0.0},{"$f":"BY31/BY33","v":0.0},{"$f":"BZ31/BZ33","v":0.0},{"$f":"CA31/CA33","v":0.0},{"$f":"CB31/CB33","v":0.0},{"$f":"CC31/CC33","v":0.0},{"$f":"CD31/CD33","v":0.0},{"$f":"CE31/CE33","v":0.0},{"$f":"CF31/CF33","v":0.0},{"$f":"CG31/CG33","v":0.0},{"$f":"CH31/CH33","v":0.0},{"$f":"CI31/CI33","v":0.0},{"$f":"CJ31/CJ33","v":0.0},{"$f":"CK31/CK33","v":0.0},{"$f":"CL31/CL33","v":0.0},{"$f":"CM31/CM33","v":0.0},{"$f":"CN31/CN33","v":0.0},{"$f":"CO31/CO33","v":0.0},{"$f":"CP31/CP33","v":0.0},{"$f":"CQ31/CQ33","v":0.0},{"$f":"CR31/CR33","v":0.0},{"$f":"CS31/CS33","v":0.0},{"$f":"CT31/CT33","v":0.0},{"$f":"CU31/CU33","v":0.0},{"$f":"CV31/CV33","v":0.0},{"$f":"CW31/CW33","v":0.0},{"$f":"CX31/CX33","v":0.0},{"$f":"CY31/CY33","v":0.0},{"$f":"CZ31/CZ33","v":0.0},{"$f":"DA31/DA33","v":0.0},{"$f":"DB31/DB33","v":0.0},{"$f":"DC31/DC33","v":0.0},{"$f":"DD31/DD33","v":0.0},{"$f":"DE31/DE33","v":0.0},{"$f":"DF31/DF33","v":0.0},{"$f":"DG31/DG33","v":0.0},{"$f":"DH31/DH33","v":0.0},{"$f":"DI31/DI33","v":0.0},{"$f":"DJ31/DJ33","v":0.0},{"$f":"DK31/DK33","v":0.0},{"$f":"DL31/DL33","v":0.0},{"$f":"DM31/DM33","v":0.0},{"$f":"DN31/DN33","v":0.0},{"$f":"DO31/DO33","v":0.0},{"$f":"DP31/DP33","v":0.0},{"$f":"DQ31/DQ33","v":0.0},{"$f":"DR31/DR33","v":0.0},{"$f":"DS31/DS33","v":0.0},{"$f":"DT31/DT33","v":0.0},{"$f":"DU31/DU33","v":0.0},{"$f":"DV31/DV33","v":0.0},{"$f":"DW31/DW33","v":0.0},{"$f":"DX31/DX33","v":0.0},{"$f":"DY31/DY33","v":0.0},{"$f":"DZ31/DZ33","v":0.0},{"$f":"EA31/EA33","v":0.0},{"$f":"EB31/EB33","v":0.0},{"$f":"EC31/EC33","v":0.0},{"$f":"ED31/ED33","v":0.0},{"$f":"EE31/EE33","v":0.0},{"$f":"EF31/EF33","v":0.0},{"$f":"EG31/EG33","v":0.0},{"$f":"EH31/EH33","v":0.0},{"$f":"EI31/EI33","v":0.0},{"$f":"EJ31/EJ33","v":0.0},{"$f":"EK31/EK33","v":0.0},{"$f":"EL31/EL33","v":0.0},{"$f":"EM31/EM33","v":0.0},{"$f":"EN31/EN33","v":0.0},{"$f":"EO31/EO33","v":0.0},{"$f":"EP31/EP33","v":0.0},{"$f":"EQ31/EQ33","v":0.0},{"$f":"ER31/ER33","v":0.0},{"$f":"ES31/ES33","v":0.0},{"$f":"ET31/ET33","v":0.0},{"$f":"EU31/EU33","v":0.0},{"$f":"EV31/EV33","v":0.0},{"$f":"EW31/EW33","v":0.0},{"$f":"EX31/EX33","v":0.0},{"$f":"EY31/EY33","v":0.0},{"$f":"EZ31/EZ33","v":0.0},{"$f":"FA31/FA33","v":0.0},{"$f":"FB31/FB33","v":0.0}]
[null,"2.19","Premium",{"$f":"D32/D33","v":677.2865},{"$f":"E32/E33","v":0.0},{"$f":"F32/F33","v":0.0},{"$f":"G32/G33","v":0.0},{"$f":"H32/H33","v":0.0},{"$f":"I32/I33","v":0.0},{"$f":"J32/J33","v":0.0},{"$f":"K32/K33","v":0.0},{"$f":"L32/L33","v":0.0},{"$f":"M32/M33","v":0.0},{"$f":"N32/N33","v":0.0},{"$f":"O32/O33","v":0.0},{"$f":"P32/P33","v":0.0},{"$f":"Q32/Q33","v":0.0},{"$f":"R32/R33","v":0.0},{"$f":"S32/S33","v":0.0},{"$f":"T32/T33","v":0.0},{"$f":"U32/U33","v":0.0},{"$f":"V32/V33","v":0.0},{"$f":"W32/W33","v":0.0},{"$f":"X32/X33","v":0.0},{"$f":"Y32/Y33","v":0.0},{"$f":"Z32/Z33","v":0.0},{"$f":"AA32/AA33","v":0.0},{"$f":"AB32/AB33","v":0.0},{"$f":"AC32/AC33","v":0.0},{"$f":"AD32/AD33","v":0.0},{"$f":"AE32/AE33","v":0.0},{"$f":"AF32/AF33","v":0.0},{"$f":"AG32/AG33","v":0.0},{"$f":"AH32/AH33","v":0.0},{"$f":"AI32/AI33","v":0.0},{"$f":"AJ32/AJ33","v":0.0},{"$f":"AK32/AK33","v":0.0},{"$f":"AL32/AL33","v":0.0},{"$f":"AM32/AM33","v":0.0},{"$f":"AN32/AN33","v":0.0},{"$f":"AO32/AO33","v":0.0},{"$f":"AP32/AP33","v":0.0},{"$f":"AQ32/AQ33","v":0.0},{"$f":"AR32/AR33","v":0.0},{"$f":"AS32/AS33","v":0.0},{"$f":"AT32/AT33","v":0.0},{"$f":"AU32/AU33","v":0.0},{"$f":"AV32/AV33","v":0.0},{"$f":"AW32/AW33","v":0.0},{"$f":"AX32/AX33","v":0.0},{"$f":"AY32/AY33","v":0.0},{"$f":"AZ32/AZ33","v":0.0},{"$f":"BA32/BA33","v":0.0},{"$f":"BB32/BB33","v":0.0},{"$f":"BC32/BC33","v":0.0},{"$f":"BD32/BD33","v":0.0},{"$f":"BE32/BE33","v":0.0},{"$f":"BF32/BF33","v":0.0},{"$f":"BG32/BG33","v":0.0},{"$f":"BH32/BH33","v":0.0},{"$f":"BI32/BI33","v":0.0},{"$f":"BJ32/BJ33","v":0.0},{"$f":"BK32/BK33","v":0.0},{"$f":"BL32/BL33","v":0.0},{"$f":"BM32/BM33","v":0.0},{"$f":"BN32/BN33","v":0.0},{"$f":"BO32/BO33","v":0.0},{"$f":"BP32/BP33","v":0.0},{"$f":"BQ32/BQ33","v":0.0},{"$f":"BR32/BR33","v":0.0},{"$f":"BS32/BS33","v":0.0},{"$f":"BT32/BT33","v":0.0},{"$f":"BU32/BU33","v":0.0},{"$f":"BV32/BV33","v":0.0},{"$f":"BW32/BW33","v":0.0},{"$f":"BX32/BX33","v":0.0},{"$f":"BY32/BY33","v":0.0},{"$f":"BZ32/BZ33","v":0.0},{"$f":"CA32/CA33","v":0.0},{"$f":"CB32/CB33","v":0.0},{"$f":"CC32/CC33","v":0.0},{"$f":"CD32/CD33","v":0.0},{"$f":"CE32/CE33","v":0.0},{"$f":"CF32/CF33","v":0.0},{"$f":"CG32/CG33","v":0.0},{"$f":"CH32/CH33","v":0.0},{"$f":"CI32/CI33","v":0.0},{"$f":"CJ32/CJ33","v":0.0},{"$f":"CK32/CK33","v":0.0},{"$f":"CL32/CL33","v":0.0},{"$f":"CM32/CM33","v":0.0},{"$f":"CN32/CN33","v":0.0},{"$f":"CO32/CO33","v":0.0},{"$f":"CP32/CP33","v":0.0},{"$f":"CQ32/CQ33","v":0.0},{"$f":"CR32/CR33","v":0.0},{"$f":"CS32/CS33","v":0.0},{"$f":"CT32/CT33","v":0.0},{"$f":"CU32/CU33","v":0.0},{"$f":"CV32/CV33","v":0.0},{"$f":"CW32/CW33","v":0.0},{"$f":"CX32/CX33","v":0.0},{"$f":"CY32/CY33","v":0.0},{"$f":"CZ32/CZ33","v":0.0},{"$f":"DA32/DA33","v":0.0},{"$f":"DB32/DB33","v":0.0},{"$f":"DC32/DC33","v":0.0},{"$f":"DD32/DD33","v":0.0},{"$f":"DE32/DE33","v":0.0},{"$f":"DF32/DF33","v":0.0},{"$f":"DG32/DG33","v":0.0},{"$f":"DH32/DH33","v":0.0},{"$f":"DI32/DI33","v":0.0},{"$f":"DJ32/DJ33","v":0.0},{"$f":"DK32/DK33","v":0.0},{"$f":"DL32/DL33","v":0.0},{"$f":"DM32/DM33","v":0.0},{"$f":"DN32/DN33","v":0.0},{"$f":"DO32/DO33","v":0.0},{"$f":"DP32/DP33","v":0.0},{"$f":"DQ32/DQ33","v":0.0},{"$f":"DR32/DR33","v":0.0},{"$f":"DS32/DS33","v":0.0},{"$f":"DT32/DT33","v":0.0},{"$f":"DU32/DU33","v":0.0},{"$f":"DV32/DV33","v":0.0},{"$f":"DW32/DW33","v":0.0},{"$f":"DX32/DX33","v":0.0},{"$f":"DY32/DY33","v":0.0},{"$f":"DZ32/DZ33","v":0.0},{"$f":"EA32/EA33","v":0.0},{"$f":"EB32/EB33","v":0.0},{"$f":"EC32/EC33","v":0.0},{"$f":"ED32/ED33","v":0.0},{"$f":"EE32/EE33","v":0.0},{"$f":"EF32/EF33","v":0.0},{"$f":"EG32/EG33","v":0.0},{"$f":"EH32/EH33","v":0.0},{"$f":"EI32/EI33","v":0.0},{"$f":"EJ32/EJ33","v":0.0},{"$f":"EK32/EK33","v":0.0},{"$f":"EL32/EL33","v":0.0},{"$f":"EM32/EM33","v":0.0},{"$f":"EN32/EN33","v":0.0},{"$f":"EO32/EO33","v":0.0},{"$f":"EP32/EP33","v":0.0},{"$f":"EQ32/EQ33","v":0.0},{"$f":"ER32/ER33","v":0.0},{"$f":"ES32/ES33","v":0.0},{"$f":"ET32/ET33","v":0.0},{"$f":"EU32/EU33","v":0.0},{"$f":"EV32/EV33","v":0.0},{"$f":"EW32/EW33","v":0.0},{"$f":"EX32/EX33","v":0.0},{"$f":"EY32/EY33","v":0.0},{"$f":"EZ32/EZ33","v":0.0},{"$f":"FA32/FA33","v":0.0},{"$f":"FB32/FB33","v":0.0}]
[]
[null,null,"Section III: Plan Adjustment Factors"]
[null,"3.1","Plan ID (Standard Component ID)",null,{"$f":"E13","v":0.0},{"$f":"F13","v":0.0},{"$f":"G13","v":0.0},{"$f":"H13","v":0.0},{"$f":"I13","v":0.0},{"$f":"J13","v":0.0},{"$f":"K13","v":0.0},{"$f":"L13","v":0.0},{"$f":"M13","v":0.0},{"$f":"N13","v":0.0},{"$f":"O13","v":0.0},{"$f":"P13","v":0.0},{"$f":"Q13","v":0.0},{"$f":"R13","v":0.0},{"$f":"S13","v":0.0},{"$f":"T13","v":0.0},{"$f":"U13","v":0.0},{"$f":"V13","v":0.0},{"$f":"W13","v":0.0},{"$f":"X13","v":0.0},{"$f":"Y13","v":0.0},{"$f":"Z13","v":0.0},{"$f":"AA13","v":0.0},{"$f":"AB13","v":0.0},{"$f":"AC13","v":0.0},{"$f":"AD13","v":0.0},{"$f":"AE13","v":0.0},{"$f":"AF13","v":0.0},{"$f":"AG13","v":0.0},{"$f":"AH13","v":0.0},{"$f":"AI13","v":0.0},{"$f":"AJ13","v":0.0},{"$f":"AK13","v":0.0},{"$f":"AL13","v":0.0},{"$f":"AM13","v":0.0},{"$f":"AN13","v":0.0},{"$f":"AO13","v":0.0},{"$f":"AP13","v":0.0},{"$f":"AQ13","v":0.0},{"$f":"AR13","v":0.0},{"$f":"AS13","v":0.0},{"$f":"AT13","v":0.0},{"$f":"AU13","v":0.0},{"$f":"AV13","v":0.0},{"$f":"AW13","v":0.0},{"$f":"AX13","v":0.0},{"$f":"AY13","v":0.0},{"$f":"AZ13","v":0.0},{"$f":"BA13","v":0.0},{"$f":"BB13","v":0.0},{"$f":"BC13","v":0.0},{"$f":"BD13","v":0.0},{"$f":"BE13","v":0.0},{"$f":"BF13","v":0.0},{"$f":"BG13","v":0.0},{"$f":"BH13","v":0.0},{"$f":"BI13","v":0.0},{"$f":"BJ13","v":0.0},{"$f":"BK13","v":0.0},{"$f":"BL13","v":0.0},{"$f":"BM13","v":0.0},{"$f":"BN13","v":0.0},{"$f":"BO13","v":0.0},{"$f":"BP13","v":0.0},{"$f":"BQ13","v":0.0},{"$f":"BR13","v":0.0},{"$f":"BS13","v":0.0},{"$f":"BT13","v":0.0},{"$f":"BU13","v":0.0},{"$f":"BV13","v":0.0},{"$f":"BW13","v":0.0},{"$f":"BX13","v":0.0},{"$f":"BY13","v":0.0},{"$f":"BZ13","v":0.0},{"$f":"CA13","v":0.0},{"$f":"CB13","v":0.0},{"$f":"CC13","v":0.0},{"$f":"CD13","v":0.0},{"$f":"CE13","v":0.0},{"$f":"CF13","v":0.0},{"$f":"CG13","v":0.0},{"$f":"CH13","v":0.0},{"$f":"CI13","v":0.0},{"$f":"CJ13","v":0.0},{"$f":"CK13","v":0.0},{"$f":"CL13","v":0.0},{"$f":"CM13","v":0.0},{"$f":"CN13","v":0.0},{"$f":"CO13","v":0.0},{"$f":"CP13","v":0.0},{"$f":"CQ13","v":0.0},{"$f":"CR13","v":0.0},{"$f":"CS13","v":0.0},{"$f":"CT13","v":0.0},{"$f":"CU13","v":0.0},{"$f":"CV13","v":0.0},{"$f":"CW13","v":0.0},{"$f":"CX13","v":0.0},{"$f":"CY13","v":0.0},{"$f":"CZ13","v":0.0},{"$f":"DA13","v":0.0},{"$f":"DB13","v":0.0},{"$f":"DC13","v":0.0},{"$f":"DD13","v":0.0},{"$f":"DE13","v":0.0},{"$f":"DF13","v":0.0},{"$f":"DG13","v":0.0},{"$f":"DH13","v":0.0},{"$f":"DI13","v":0.0},{"$f":"DJ13","v":0.0},{"$f":"DK13","v":0.0},{"$f":"DL13","v":0.0},{"$f":"DM13","v":0.0},{"$f":"DN13","v":0.0},{"$f":"DO13","v":0.0},{"$f":"DP13","v":0.0},{"$f":"DQ13","v":0.0},{"$f":"DR13","v":0.0},{"$f":"DS13","v":0.0},{"$f":"DT13","v":0.0},{"$f":"DU13","v":0.0},{"$f":"DV13","v":0.0},{"$f":"DW13","v":0.0},{"$f":"DX13","v":0.0},{"$f":"DY13","v":0.0},{"$f":"DZ13","v":0.0},{"$f":"EA13","v":0.0},{"$f":"EB13","v":0.0},{"$f":"EC13","v":0.0},{"$f":"ED13","v":0.0},{"$f":"EE13","v":0.0},{"$f":"EF13","v":0.0},{"$f":"EG13","v":0.0},{"$f":"EH13","v":0.0},{"$f":"EI13","v":0.0},{"$f":"EJ13","v":0.0},{"$f":"EK13","v":0.0},{"$f":"EL13","v":0.0},{"$f":"EM13","v":0.0},{"$f":"EN13","v":0.0},{"$f":"EO13","v":0.0},{"$f":"EP13","v":0.0},{"$f":"EQ13","v":0.0},{"$f":"ER13","v":0.0},{"$f":"ES13","v":0.0},{"$f":"ET13","v":0.0},{"$f":"EU13","v":0.0},{"$f":"EV13","v":0.0},{"$f":"EW13","v":0.0},{"$f":"EX13","v":0.0},{"$f":"EY13","v":0.0},{"$f":"EZ13","v":0.0},{"$f":"FA13","v":0.0},{"$f":"FB13","v":0.0}]
[null,"3.2","Market Adjusted Index Rate",null,{"$f":"'Wksh 1 - Market Experience'!F46","v":0.0}]
[null,"3.3","AV and Cost Sharing Design of Plan",null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.8501,0.8381,0.7988,0.8186,0.8178,0.8076,0.8071,0.7862,0.68,0.8714,0.808,1.0191,0.9675,0.8306,0.7991,0.8353,0.7949,0.7815,0.724,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.8407,0.8038,0.7474,0.6834,0.7152,0.8285,0.8083,0.798,0.7975,0.7882,0.7758,0.6703,0.8625,0.7988,1.0096,0.958,0.8211,0.7898,0.8265,0.8097,0.7861,0.7726,0.787,0.7681,0.7584,0.7579,0.7354,0.6357,0.8196,0.7592,0.9639,0.9151,0.7853,0.7555,0.7903,0.7744,0.7521,0.7392,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"3.4","Provider Network Adjustment",null,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0]
[null,"3.5","Benefits in Addition to EHB",null,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0]
[null,null,"Administrative Costs"]
[null,"3.6","Administrative Expense",null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0858,0.0869,0.0903,0.0885,0.0885,0.0895,0.0895,0.0914,0.1025,0.0841,0.0895,0.0738,0.0772,0.0874,0.0903,0.0871,0.0906,0.0918,0.0976,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0866,0.0898,0.0952,0.1021,0.0985,0.0877,0.0895,0.0903,0.0904,0.0912,0.0924,0.1037,0.0848,0.0903,0.0745,0.0778,0.0882,0.0911,0.0878,0.0893,0.0914,0.0927,0.0913,0.0932,0.0941,0.0942,0.0964,0.108,0.0884,0.0941,0.0773,0.0808,0.0915,0.0944,0.0911,0.0925,0.0948,0.096,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"3.7","Taxes and Fees",null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0323,0.0326,0.0339,0.0333,0.0333,0.0336,0.0337,0.0344,0.0386,0.0316,0.0336,0.0278,0.029,0.0329,0.0339,0.0327,0.0341,0.0346,0.0367,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0326,0.0338,0.0358,0.0384,0.0371,0.033,0.0336,0.034,0.034,0.0343,0.0347,0.039,0.0319,0.0339,0.028,0.0292,0.0332,0.0343,0.033,0.0336,0.0344,0.0349,0.0344,0.035,0.0354,0.0354,0.0363,0.0406,0.0333,0.0354,0.0291,0.0304,0.0344,0.0355,0.0342,0.0348,0.0356,0.0361,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"3.8","Profit & Risk Load",null,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0661,0.0668,0.0695,0.0681,0.0682,0.0689,0.0689,0.0704,0.079,0.0648,0.0689,0.0569,0.0594,0.0673,0.0695,0.067,0.0698,0.0708,0.0752,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0667,0.0692,0.0733,0.0787,0.0759,0.0675,0.0688,0.0695,0.0696,0.0703,0.0712,0.0798,0.0653,0.0695,0.0573,0.0599,0.068,0.0702,0.0676,0.0687,0.0704,0.0714,0.0704,0.0717,0.0725,0.0725,0.0743,0.0832,0.0681,0.0724,0.0596,0.0622,0.0705,0.0727,0.0701,0.0713,0.0729,0.074,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"3.9","Catastrophic Adjustment",null,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0]
[null,"3.10","Plan Adjusted Index Rate",null,{"$f":"($E$48*PRODUCT(E49:E51)*E56)/(1-SUM(E53:E55))","v":0.0},{"$f":"($E$48*PRODUCT(F49:F51)*F56)/(1-SUM(F53:F55))","v":0.0},{"$f":"($E$48*PRODUCT(G49:G51)*G56)/(1-SUM(G53:G55))","v":0.0},{"$f":"($E$48*PRODUCT(H49:H51)*H56)/(1-SUM(H53:H55))","v":0.0},{"$f":"($E$48*PRODUCT(I49:I51)*I56)/(1-SUM(I53:I55))","v":0.0},{"$f":"($E$48*PRODUCT(J49:J51)*J56)/(1-SUM(J53:J55))","v":0.0},{"$f":"($E$48*PRODUCT(K49:K51)*K56)/(1-SUM(K53:K55))","v":0.0},{"$f":"($E$48*PRODUCT(L49:L51)*L56)/(1-SUM(L53:L55))","v":0.0},{"$f":"($E$48*PRODUCT(M49:M51)*M56)/(1-SUM(M53:M55))","v":0.0},{"$f":"($E$48*PRODUCT(N49:N51)*N56)/(1-SUM(N53:N55))","v":0.0},{"$f":"($E$48*PRODUCT(O49:O51)*O56)/(1-SUM(O53:O55))","v":0.0},{"$f":"($E$48*PRODUCT(P49:P51)*P56)/(1-SUM(P53:P55))","v":0.0},{"$f":"($E$48*PRODUCT(Q49:Q51)*Q56)/(1-SUM(Q53:Q55))","v":0.0},{"$f":"($E$48*PRODUCT(R49:R51)*R56)/(1-SUM(R53:R55))","v":0.0},{"$f":"($E$48*PRODUCT(S49:S51)*S56)/(1-SUM(S53:S55))","v":0.0},{"$f":"($E$48*PRODUCT(T49:T51)*T56)/(1-SUM(T53:T55))","v":0.0},{"$f":"($E$48*PRODUCT(U49:U51)*U56)/(1-SUM(U53:U55))","v":0.0},{"$f":"($E$48*PRODUCT(V49:V51)*V56)/(1-SUM(V53:V55))","v":0.0},{"$f":"($E$48*PRODUCT(W49:W51)*W56)/(1-SUM(W53:W55))","v":0.0},{"$f":"($E$48*PRODUCT(X49:X51)*X56)/(1-SUM(X53:X55))","v":0.0},{"$f":"($E$48*PRODUCT(Y49:Y51)*Y56)/(1-SUM(Y53:Y55))","v":0.0},{"$f":"($E$48*PRODUCT(Z49:Z51)*Z56)/(1-SUM(Z53:Z55))","v":0.0},{"$f":"($E$48*PRODUCT(AA49:AA51)*AA56)/(1-SUM(AA53:AA55))","v":0.0},{"$f":"($E$48*PRODUCT(AB49:AB51)*AB56)/(1-SUM(AB53:AB55))","v":0.0},{"$f":"($E$48*PRODUCT(AC49:AC51)*AC56)/(1-SUM(AC53:AC55))","v":0.0},{"$f":"($E$48*PRODUCT(AD49:AD51)*AD56)/(1-SUM(AD53:AD55))","v":0.0},{"$f":"($E$48*PRODUCT(AE49:AE51)*AE56)/(1-SUM(AE53:AE55))","v":0.0},{"$f":"($E$48*PRODUCT(AF49:AF51)*AF56)/(1-SUM(AF53:AF55))","v":0.0},{"$f":"($E$48*PRODUCT(AG49:AG51)*AG56)/(1-SUM(AG53:AG55))","v":0.0},{"$f":"($E$48*PRODUCT(AH49:AH51)*AH56)/(1-SUM(AH53:AH55))","v":0.0},{"$f":"($E$48*PRODUCT(AI49:AI51)*AI56)/(1-SUM(AI53:AI55))","v":0.0},{"$f":"($E$48*PRODUCT(AJ49:AJ51)*AJ56)/(1-SUM(AJ53:AJ55))","v":0.0},{"$f":"($E$48*PRODUCT(AK49:AK51)*AK56)/(1-SUM(AK53:AK55))","v":0.0},{"$f":"($E$48*PRODUCT(AL49:AL51)*AL56)/(1-SUM(AL53:AL55))","v":0.0},{"$f":"($E$48*PRODUCT(AM49:AM51)*AM56)/(1-SUM(AM53:AM55))","v":0.0},{"$f":"($E$48*PRODUCT(AN49:AN51)*AN56)/(1-SUM(AN53:AN55))","v":0.0},{"$f":"($E$48*PRODUCT(AO49:AO51)*AO56)/(1-SUM(AO53:AO55))","v":0.0},{"$f":"($E$48*PRODUCT(AP49:AP51)*AP56)/(1-SUM(AP53:AP55))","v":0.0},{"$f":"($E$48*PRODUCT(AQ49:AQ51)*AQ56)/(1-SUM(AQ53:AQ55))","v":0.0},{"$f":"($E$48*PRODUCT(AR49:AR51)*AR56)/(1-SUM(AR53:AR55))","v":0.0},{"$f":"($E$48*PRODUCT(AS49:AS51)*AS56)/(1-SUM(AS53:AS55))","v":0.0},{"$f":"($E$48*PRODUCT(AT49:AT51)*AT56)/(1-SUM(AT53:AT55))","v":0.0},{"$f":"($E$48*PRODUCT(AU49:AU51)*AU56)/(1-SUM(AU53:AU55))","v":0.0},{"$f":"($E$48*PRODUCT(AV49:AV51)*AV56)/(1-SUM(AV53:AV55))","v":0.0},{"$f":"($E$48*PRODUCT(AW49:AW51)*AW56)/(1-SUM(AW53:AW55))","v":0.0},{"$f":"($E$48*PRODUCT(AX49:AX51)*AX56)/(1-SUM(AX53:AX55))","v":0.0},{"$f":"($E$48*PRODUCT(AY49:AY51)*AY56)/(1-SUM(AY53:AY55))","v":0.0},{"$f":"($E$48*PRODUCT(AZ49:AZ51)*AZ56)/(1-SUM(AZ53:AZ55))","v":0.0},{"$f":"($E$48*PRODUCT(BA49:BA51)*BA56)/(1-SUM(BA53:BA55))","v":0.0},{"$f":"($E$48*PRODUCT(BB49:BB51)*BB56)/(1-SUM(BB53:BB55))","v":0.0},{"$f":"($E$48*PRODUCT(BC49:BC51)*BC56)/(1-SUM(BC53:BC55))","v":0.0},{"$f":"($E$48*PRODUCT(BD49:BD51)*BD56)/(1-SUM(BD53:BD55))","v":0.0},{"$f":"($E$48*PRODUCT(BE49:BE51)*BE56)/(1-SUM(BE53:BE55))","v":0.0},{"$f":"($E$48*PRODUCT(BF49:BF51)*BF56)/(1-SUM(BF53:BF55))","v":0.0},{"$f":"($E$48*PRODUCT(BG49:BG51)*BG56)/(1-SUM(BG53:BG55))","v":0.0},{"$f":"($E$48*PRODUCT(BH49:BH51)*BH56)/(1-SUM(BH53:BH55))","v":0.0},{"$f":"($E$48*PRODUCT(BI49:BI51)*BI56)/(1-SUM(BI53:BI55))","v":0.0},{"$f":"($E$48*PRODUCT(BJ49:BJ51)*BJ56)/(1-SUM(BJ53:BJ55))","v":0.0},{"$f":"($E$48*PRODUCT(BK49:BK51)*BK56)/(1-SUM(BK53:BK55))","v":0.0},{"$f":"($E$48*PRODUCT(BL49:BL51)*BL56)/(1-SUM(BL53:BL55))","v":0.0},{"$f":"($E$48*PRODUCT(BM49:BM51)*BM56)/(1-SUM(BM53:BM55))","v":0.0},{"$f":"($E$48*PRODUCT(BN49:BN51)*BN56)/(1-SUM(BN53:BN55))","v":0.0},{"$f":"($E$48*PRODUCT(BO49:BO51)*BO56)/(1-SUM(BO53:BO55))","v":0.0},{"$f":"($E$48*PRODUCT(BP49:BP51)*BP56)/(1-SUM(BP53:BP55))","v":0.0},{"$f":"($E$48*PRODUCT(BQ49:BQ51)*BQ56)/(1-SUM(BQ53:BQ55))","v":0.0},{"$f":"($E$48*PRODUCT(BR49:BR51)*BR56)/(1-SUM(BR53:BR55))","v":0.0},{"$f":"($E$48*PRODUCT(BS49:BS51)*BS56)/(1-SUM(BS53:BS55))","v":0.0},{"$f":"($E$48*PRODUCT(BT49:BT51)*BT56)/(1-SUM(BT53:BT55))","v":0.0},{"$f":"($E$48*PRODUCT(BU49:BU51)*BU56)/(1-SUM(BU53:BU55))","v":0.0},{"$f":"($E$48*PRODUCT(BV49:BV51)*BV56)/(1-SUM(BV53:BV55))","v":0.0},{"$f":"($E$48*PRODUCT(BW49:BW51)*BW56)/(1-SUM(BW53:BW55))","v":0.0},{"$f":"($E$48*PRODUCT(BX49:BX51)*BX56)/(1-SUM(BX53:BX55))","v":0.0},{"$f":"($E$48*PRODUCT(BY49:BY51)*BY56)/(1-SUM(BY53:BY55))","v":0.0},{"$f":"($E$48*PRODUCT(BZ49:BZ51)*BZ56)/(1-SUM(BZ53:BZ55))","v":0.0},{"$f":"($E$48*PRODUCT(CA49:CA51)*CA56)/(1-SUM(CA53:CA55))","v":0.0},{"$f":"($E$48*PRODUCT(CB49:CB51)*CB56)/(1-SUM(CB53:CB55))","v":0.0},{"$f":"($E$48*PRODUCT(CC49:CC51)*CC56)/(1-SUM(CC53:CC55))","v":0.0},{"$f":"($E$48*PRODUCT(CD49:CD51)*CD56)/(1-SUM(CD53:CD55))","v":0.0},{"$f":"($E$48*PRODUCT(CE49:CE51)*CE56)/(1-SUM(CE53:CE55))","v":0.0},{"$f":"($E$48*PRODUCT(CF49:CF51)*CF56)/(1-SUM(CF53:CF55))","v":0.0},{"$f":"($E$48*PRODUCT(CG49:CG51)*CG56)/(1-SUM(CG53:CG55))","v":0.0},{"$f":"($E$48*PRODUCT(CH49:CH51)*CH56)/(1-SUM(CH53:CH55))","v":0.0},{"$f":"($E$48*PRODUCT(CI49:CI51)*CI56)/(1-SUM(CI53:CI55))","v":0.0},{"$f":"($E$48*PRODUCT(CJ49:CJ51)*CJ56)/(1-SUM(CJ53:CJ55))","v":0.0},{"$f":"($E$48*PRODUCT(CK49:CK51)*CK56)/(1-SUM(CK53:CK55))","v":0.0},{"$f":"($E$48*PRODUCT(CL49:CL51)*CL56)/(1-SUM(CL53:CL55))","v":0.0},{"$f":"($E$48*PRODUCT(CM49:CM51)*CM56)/(1-SUM(CM53:CM55))","v":0.0},{"$f":"($E$48*PRODUCT(CN49:CN51)*CN56)/(1-SUM(CN53:CN55))","v":0.0},{"$f":"($E$48*PRODUCT(CO49:CO51)*CO56)/(1-SUM(CO53:CO55))","v":0.0},{"$f":"($E$48*PRODUCT(CP49:CP51)*CP56)/(1-SUM(CP53:CP55))","v":0.0},{"$f":"($E$48*PRODUCT(CQ49:CQ51)*CQ56)/(1-SUM(CQ53:CQ55))","v":0.0},{"$f":"($E$48*PRODUCT(CR49:CR51)*CR56)/(1-SUM(CR53:CR55))","v":0.0},{"$f":"($E$48*PRODUCT(CS49:CS51)*CS56)/(1-SUM(CS53:CS55))","v":0.0},{"$f":"($E$48*PRODUCT(CT49:CT51)*CT56)/(1-SUM(CT53:CT55))","v":0.0},{"$f":"($E$48*PRODUCT(CU49:CU51)*CU56)/(1-SUM(CU53:CU55))","v":0.0},{"$f":"($E$48*PRODUCT(CV49:CV51)*CV56)/(1-SUM(CV53:CV55))","v":0.0},{"$f":"($E$48*PRODUCT(CW49:CW51)*CW56)/(1-SUM(CW53:CW55))","v":0.0},{"$f":"($E$48*PRODUCT(CX49:CX51)*CX56)/(1-SUM(CX53:CX55))","v":0.0},{"$f":"($E$48*PRODUCT(CY49:CY51)*CY56)/(1-SUM(CY53:CY55))","v":0.0},{"$f":"($E$48*PRODUCT(CZ49:CZ51)*CZ56)/(1-SUM(CZ53:CZ55))","v":0.0},{"$f":"($E$48*PRODUCT(DA49:DA51)*DA56)/(1-SUM(DA53:DA55))","v":0.0},{"$f":"($E$48*PRODUCT(DB49:DB51)*DB56)/(1-SUM(DB53:DB55))","v":0.0},{"$f":"($E$48*PRODUCT(DC49:DC51)*DC56)/(1-SUM(DC53:DC55))","v":0.0},{"$f":"($E$48*PRODUCT(DD49:DD51)*DD56)/(1-SUM(DD53:DD55))","v":0.0},{"$f":"($E$48*PRODUCT(DE49:DE51)*DE56)/(1-SUM(DE53:DE55))","v":0.0},{"$f":"($E$48*PRODUCT(DF49:DF51)*DF56)/(1-SUM(DF53:DF55))","v":0.0},{"$f":"($E$48*PRODUCT(DG49:DG51)*DG56)/(1-SUM(DG53:DG55))","v":0.0},{"$f":"($E$48*PRODUCT(DH49:DH51)*DH56)/(1-SUM(DH53:DH55))","v":0.0},{"$f":"($E$48*PRODUCT(DI49:DI51)*DI56)/(1-SUM(DI53:DI55))","v":0.0},{"$f":"($E$48*PRODUCT(DJ49:DJ51)*DJ56)/(1-SUM(DJ53:DJ55))","v":0.0},{"$f":"($E$48*PRODUCT(DK49:DK51)*DK56)/(1-SUM(DK53:DK55))","v":0.0},{"$f":"($E$48*PRODUCT(DL49:DL51)*DL56)/(1-SUM(DL53:DL55))","v":0.0},{"$f":"($E$48*PRODUCT(DM49:DM51)*DM56)/(1-SUM(DM53:DM55))","v":0.0},{"$f":"($E$48*PRODUCT(DN49:DN51)*DN56)/(1-SUM(DN53:DN55))","v":0.0},{"$f":"($E$48*PRODUCT(DO49:DO51)*DO56)/(1-SUM(DO53:DO55))","v":0.0},{"$f":"($E$48*PRODUCT(DP49:DP51)*DP56)/(1-SUM(DP53:DP55))","v":0.0},{"$f":"($E$48*PRODUCT(DQ49:DQ51)*DQ56)/(1-SUM(DQ53:DQ55))","v":0.0},{"$f":"($E$48*PRODUCT(DR49:DR51)*DR56)/(1-SUM(DR53:DR55))","v":0.0},{"$f":"($E$48*PRODUCT(DS49:DS51)*DS56)/(1-SUM(DS53:DS55))","v":0.0},{"$f":"($E$48*PRODUCT(DT49:DT51)*DT56)/(1-SUM(DT53:DT55))","v":0.0},{"$f":"($E$48*PRODUCT(DU49:DU51)*DU56)/(1-SUM(DU53:DU55))","v":0.0},{"$f":"($E$48*PRODUCT(DV49:DV51)*DV56)/(1-SUM(DV53:DV55))","v":0.0},{"$f":"($E$48*PRODUCT(DW49:DW51)*DW56)/(1-SUM(DW53:DW55))","v":0.0},{"$f":"($E$48*PRODUCT(DX49:DX51)*DX56)/(1-SUM(DX53:DX55))","v":0.0},{"$f":"($E$48*PRODUCT(DY49:DY51)*DY56)/(1-SUM(DY53:DY55))","v":0.0},{"$f":"($E$48*PRODUCT(DZ49:DZ51)*DZ56)/(1-SUM(DZ53:DZ55))","v":0.0},{"$f":"($E$48*PRODUCT(EA49:EA51)*EA56)/(1-SUM(EA53:EA55))","v":0.0},{"$f":"($E$48*PRODUCT(EB49:EB51)*EB56)/(1-SUM(EB53:EB55))","v":0.0},{"$f":"($E$48*PRODUCT(EC49:EC51)*EC56)/(1-SUM(EC53:EC55))","v":0.0},{"$f":"($E$48*PRODUCT(ED49:ED51)*ED56)/(1-SUM(ED53:ED55))","v":0.0},{"$f":"($E$48*PRODUCT(EE49:EE51)*EE56)/(1-SUM(EE53:EE55))","v":0.0},{"$f":"($E$48*PRODUCT(EF49:EF51)*EF56)/(1-SUM(EF53:EF55))","v":0.0},{"$f":"($E$48*PRODUCT(EG49:EG51)*EG56)/(1-SUM(EG53:EG55))","v":0.0},{"$f":"($E$48*PRODUCT(EH49:EH51)*EH56)/(1-SUM(EH53:EH55))","v":0.0},{"$f":"($E$48*PRODUCT(EI49:EI51)*EI56)/(1-SUM(EI53:EI55))","v":0.0},{"$f":"($E$48*PRODUCT(EJ49:EJ51)*EJ56)/(1-SUM(EJ53:EJ55))","v":0.0},{"$f":"($E$48*PRODUCT(EK49:EK51)*EK56)/(1-SUM(EK53:EK55))","v":0.0},{"$f":"($E$48*PRODUCT(EL49:EL51)*EL56)/(1-SUM(EL53:EL55))","v":0.0},{"$f":"($E$48*PRODUCT(EM49:EM51)*EM56)/(1-SUM(EM53:EM55))","v":0.0},{"$f":"($E$48*PRODUCT(EN49:EN51)*EN56)/(1-SUM(EN53:EN55))","v":0.0},{"$f":"($E$48*PRODUCT(EO49:EO51)*EO56)/(1-SUM(EO53:EO55))","v":0.0},{"$f":"($E$48*PRODUCT(EP49:EP51)*EP56)/(1-SUM(EP53:EP55))","v":0.0},{"$f":"($E$48*PRODUCT(EQ49:EQ51)*EQ56)/(1-SUM(EQ53:EQ55))","v":0.0},{"$f":"($E$48*PRODUCT(ER49:ER51)*ER56)/(1-SUM(ER53:ER55))","v":0.0},{"$f":"($E$48*PRODUCT(ES49:ES51)*ES56)/(1-SUM(ES53:ES55))","v":0.0},{"$f":"($E$48*PRODUCT(ET49:ET51)*ET56)/(1-SUM(ET53:ET55))","v":0.0},{"$f":"($E$48*PRODUCT(EU49:EU51)*EU56)/(1-SUM(EU53:EU55))","v":0.0},{"$f":"($E$48*PRODUCT(EV49:EV51)*EV56)/(1-SUM(EV53:EV55))","v":0.0},{"$f":"($E$48*PRODUCT(EW49:EW51)*EW56)/(1-SUM(EW53:EW55))","v":0.0},{"$f":"($E$48*PRODUCT(EX49:EX51)*EX56)/(1-SUM(EX53:EX55))","v":0.0},{"$f":"($E$48*PRODUCT(EY49:EY51)*EY56)/(1-SUM(EY53:EY55))","v":0.0},{"$f":"($E$48*PRODUCT(EZ49:EZ51)*EZ56)/(1-SUM(EZ53:EZ55))","v":0.0},{"$f":"($E$48*PRODUCT(FA49:FA51)*FA56)/(1-SUM(FA53:FA55))","v":0.0},{"$f":"($E$48*PRODUCT(FB49:FB51)*FB56)/(1-SUM(FB53:FB55))","v":0.0}]
[]
[null,"3.11","Age Calibration Factor",0.6583,{"$f":"IF(D59<>\"\", D59, \"\")","v":0.0}]
[null,"3.12","Geographic Calibration Factor",1.4123,{"$f":"IF(D60<>\"\", D60, \"\")","v":0.0}]
[null,"3.13","Tobacco Calibration Factor",1.0,{"$f":"IF(D61<>\"\", D61, \"\")","v":0.0}]
[null,"3.14","Calibrated Plan Adjusted Index Rate",null,{"$f":"E57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"F57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"G57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"H57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"I57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"J57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"K57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"L57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"M57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"N57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"O57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"P57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"Q57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"R57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"S57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"T57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"U57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"V57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"W57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"X57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"Y57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"Z57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AA57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AB57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AC57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AD57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AE57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AF57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AG57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AH57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AI57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AJ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AK57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AL57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AM57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AN57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AO57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AP57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AQ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AR57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AS57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AT57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AU57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AV57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AW57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AX57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AY57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"AZ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BA57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BB57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BC57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BD57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BE57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BF57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BG57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BH57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BI57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BJ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BK57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BL57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BM57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BN57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BO57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BP57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BQ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BR57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BS57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BT57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BU57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BV57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BW57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BX57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BY57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"BZ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CA57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CB57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CC57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CD57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CE57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CF57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CG57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CH57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CI57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CJ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CK57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CL57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CM57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CN57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CO57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CP57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CQ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CR57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CS57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CT57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CU57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CV57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CW57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CX57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CY57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"CZ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DA57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DB57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DC57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DD57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DE57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DF57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DG57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DH57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DI57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DJ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DK57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DL57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DM57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DN57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DO57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DP57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DQ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DR57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DS57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DT57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DU57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DV57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DW57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DX57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DY57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"DZ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EA57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EB57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EC57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"ED57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EE57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EF57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EG57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EH57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EI57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EJ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EK57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EL57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EM57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EN57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EO57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EP57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EQ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"ER57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"ES57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"ET57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EU57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EV57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EW57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EX57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EY57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"EZ57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"FA57*(PRODUCT($E$59:$E$61))","v":0.0},{"$f":"FB57*(PRODUCT($E$59:$E$61))","v":0.0}]
[]
[null,null,"Section IV: Projected Plan Level Information"]
[null,"4.1","Plan ID (Standard Component ID)","Total",{"$f":"E13","v":0.0},{"$f":"F13","v":0.0},{"$f":"G13","v":0.0},{"$f":"H13","v":0.0},{"$f":"I13","v":0.0},{"$f":"J13","v":0.0},{"$f":"K13","v":0.0},{"$f":"L13","v":0.0},{"$f":"M13","v":0.0},{"$f":"N13","v":0.0},{"$f":"O13","v":0.0},{"$f":"P13","v":0.0},{"$f":"Q13","v":0.0},{"$f":"R13","v":0.0},{"$f":"S13","v":0.0},{"$f":"T13","v":0.0},{"$f":"U13","v":0.0},{"$f":"V13","v":0.0},{"$f":"W13","v":0.0},{"$f":"X13","v":0.0},{"$f":"Y13","v":0.0},{"$f":"Z13","v":0.0},{"$f":"AA13","v":0.0},{"$f":"AB13","v":0.0},{"$f":"AC13","v":0.0},{"$f":"AD13","v":0.0},{"$f":"AE13","v":0.0},{"$f":"AF13","v":0.0},{"$f":"AG13","v":0.0},{"$f":"AH13","v":0.0},{"$f":"AI13","v":0.0},{"$f":"AJ13","v":0.0},{"$f":"AK13","v":0.0},{"$f":"AL13","v":0.0},{"$f":"AM13","v":0.0},{"$f":"AN13","v":0.0},{"$f":"AO13","v":0.0},{"$f":"AP13","v":0.0},{"$f":"AQ13","v":0.0},{"$f":"AR13","v":0.0},{"$f":"AS13","v":0.0},{"$f":"AT13","v":0.0},{"$f":"AU13","v":0.0},{"$f":"AV13","v":0.0},{"$f":"AW13","v":0.0},{"$f":"AX13","v":0.0},{"$f":"AY13","v":0.0},{"$f":"AZ13","v":0.0},{"$f":"BA13","v":0.0},{"$f":"BB13","v":0.0},{"$f":"BC13","v":0.0},{"$f":"BD13","v":0.0},{"$f":"BE13","v":0.0},{"$f":"BF13","v":0.0},{"$f":"BG13","v":0.0},{"$f":"BH13","v":0.0},{"$f":"BI13","v":0.0},{"$f":"BJ13","v":0.0},{"$f":"BK13","v":0.0},{"$f":"BL13","v":0.0},{"$f":"BM13","v":0.0},{"$f":"BN13","v":0.0},{"$f":"BO13","v":0.0},{"$f":"BP13","v":0.0},{"$f":"BQ13","v":0.0},{"$f":"BR13","v":0.0},{"$f":"BS13","v":0.0},{"$f":"BT13","v":0.0},{"$f":"BU13","v":0.0},{"$f":"BV13","v":0.0},{"$f":"BW13","v":0.0},{"$f":"BX13","v":0.0},{"$f":"BY13","v":0.0},{"$f":"BZ13","v":0.0},{"$f":"CA13","v":0.0},{"$f":"CB13","v":0.0},{"$f":"CC13","v":0.0},{"$f":"CD13","v":0.0},{"$f":"CE13","v":0.0},{"$f":"CF13","v":0.0},{"$f":"CG13","v":0.0},{"$f":"CH13","v":0.0},{"$f":"CI13","v":0.0},{"$f":"CJ13","v":0.0},{"$f":"CK13","v":0.0},{"$f":"CL13","v":0.0},{"$f":"CM13","v":0.0},{"$f":"CN13","v":0.0},{"$f":"CO13","v":0.0},{"$f":"CP13","v":0.0},{"$f":"CQ13","v":0.0},{"$f":"CR13","v":0.0},{"$f":"CS13","v":0.0},{"$f":"CT13","v":0.0},{"$f":"CU13","v":0.0},{"$f":"CV13","v":0.0},{"$f":"CW13","v":0.0},{"$f":"CX13","v":0.0},{"$f":"CY13","v":0.0},{"$f":"CZ13","v":0.0},{"$f":"DA13","v":0.0},{"$f":"DB13","v":0.0},{"$f":"DC13","v":0.0},{"$f":"DD13","v":0.0},{"$f":"DE13","v":0.0},{"$f":"DF13","v":0.0},{"$f":"DG13","v":0.0},{"$f":"DH13","v":0.0},{"$f":"DI13","v":0.0},{"$f":"DJ13","v":0.0},{"$f":"DK13","v":0.0},{"$f":"DL13","v":0.0},{"$f":"DM13","v":0.0},{"$f":"DN13","v":0.0},{"$f":"DO13","v":0.0},{"$f":"DP13","v":0.0},{"$f":"DQ13","v":0.0},{"$f":"DR13","v":0.0},{"$f":"DS13","v":0.0},{"$f":"DT13","v":0.0},{"$f":"DU13","v":0.0},{"$f":"DV13","v":0.0},{"$f":"DW13","v":0.0},{"$f":"DX13","v":0.0},{"$f":"DY13","v":0.0},{"$f":"DZ13","v":0.0},{"$f":"EA13","v":0.0},{"$f":"EB13","v":0.0},{"$f":"EC13","v":0.0},{"$f":"ED13","v":0.0},{"$f":"EE13","v":0.0},{"$f":"EF13","v":0.0},{"$f":"EG13","v":0.0},{"$f":"EH13","v":0.0},{"$f":"EI13","v":0.0},{"$f":"EJ13","v":0.0},{"$f":"EK13","v":0.0},{"$f":"EL13","v":0.0},{"$f":"EM13","v":0.0},{"$f":"EN13","v":0.0},{"$f":"EO13","v":0.0},{"$f":"EP13","v":0.0},{"$f":"EQ13","v":0.0},{"$f":"ER13","v":0.0},{"$f":"ES13","v":0.0},{"$f":"ET13","v":0.0},{"$f":"EU13","v":0.0},{"$f":"EV13","v":0.0},{"$f":"EW13","v":0.0},{"$f":"EX13","v":0.0},{"$f":"EY13","v":0.0},{"$f":"EZ13","v":0.0},{"$f":"FA13","v":0.0},{"$f":"FB13","v":0.0}]
[null,"4.2","Allowed Claims",{"$f":"SUM(E66:XFD66)","v":1.650365504E7},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"1998352.58","v":0.0},{"$f":"607338.26","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"463981.77","v":0.0},{"$f":"96150.95","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"482029.15","v":0.0},{"$f":"171598.93","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"1369006.43","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"1427399.06","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"463981.77","v":0.0},{"$f":"463981.77","v":0.0},{"$f":"463981.77","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"463981.77","v":0.0},{"$f":"463981.77","v":0.0},{"$f":"96150.95","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"171598.93","v":0.0},{"$f":"171598.93","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"463981.77","v":0.0},{"$f":"96150.95","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"171598.93","v":0.0},{"$f":"171598.93","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"168248.91","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"4.3","Reinsurance",{"$f":"SUM(E67:XFD67)","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"4.4","Member Cost Sharing",{"$f":"SUM(E68:XFD68)","v":3284227.43},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"25747.16","v":0.0},{"$f":"329849.25","v":0.0},{"$f":"109637.14","v":0.0},{"$f":"31027.44","v":0.0},{"$f":"31159.45","v":0.0},{"$f":"32875.54","v":0.0},{"$f":"32963.55","v":0.0},{"$f":"89755.94","v":0.0},{"$f":"28403.24","v":0.0},{"$f":"22182.96","v":0.0},{"$f":"32809.54","v":0.0},{"$f":"31619.4","v":0.0},{"$f":"19372.54","v":0.0},{"$f":"29025.33","v":0.0},{"$f":"34305.62","v":0.0},{"$f":"229728.4","v":0.0},{"$f":"35009.66","v":0.0},{"$f":"37253.78","v":0.0},{"$f":"367228.62","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"27331.24","v":0.0},{"$f":"33513.58","v":0.0},{"$f":"108248.57","v":0.0},{"$f":"138673.94","v":0.0},{"$f":"123554.96","v":0.0},{"$f":"29377.35","v":0.0},{"$f":"32765.54","v":0.0},{"$f":"34481.63","v":0.0},{"$f":"34569.64","v":0.0},{"$f":"88818.81","v":0.0},{"$f":"94691.47","v":0.0},{"$f":"29370.88","v":0.0},{"$f":"23679.04","v":0.0},{"$f":"34349.62","v":0.0},{"$f":"12743.23","v":0.0},{"$f":"20859.49","v":0.0},{"$f":"30609.42","v":0.0},{"$f":"35867.71","v":0.0},{"$f":"29707.37","v":0.0},{"$f":"32523.53","v":0.0},{"$f":"36483.74","v":0.0},{"$f":"38749.86","v":0.0},{"$f":"36329.73","v":0.0},{"$f":"39497.9","v":0.0},{"$f":"41125.99","v":0.0},{"$f":"41214","v":0.0},{"$f":"113933.8","v":0.0},{"$f":"32822.99","v":0.0},{"$f":"30873.44","v":0.0},{"$f":"40993.99","v":0.0},{"$f":"19930.15","v":0.0},{"$f":"27612.72","v":0.0},{"$f":"36615.75","v":0.0},{"$f":"41610.02","v":0.0},{"$f":"35779.7","v":0.0},{"$f":"38441.85","v":0.0},{"$f":"42182.05","v":0.0},{"$f":"44338.17","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"4.5","Cost Sharing Reduction",{"$f":"SUM(E69:XFD69)","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"4.6","Incurred Claims",{"$f":"D66-D67-D68-D69","v":1.321942761E7},{"$f":"E66-E67-E68-E69","v":0.0},{"$f":"F66-F67-F68-F69","v":0.0},{"$f":"G66-G67-G68-G69","v":0.0},{"$f":"H66-H67-H68-H69","v":0.0},{"$f":"I66-I67-I68-I69","v":0.0},{"$f":"J66-J67-J68-J69","v":0.0},{"$f":"K66-K67-K68-K69","v":0.0},{"$f":"L66-L67-L68-L69","v":0.0},{"$f":"M66-M67-M68-M69","v":0.0},{"$f":"N66-N67-N68-N69","v":0.0},{"$f":"O66-O67-O68-O69","v":0.0},{"$f":"P66-P67-P68-P69","v":0.0},{"$f":"Q66-Q67-Q68-Q69","v":0.0},{"$f":"R66-R67-R68-R69","v":0.0},{"$f":"S66-S67-S68-S69","v":0.0},{"$f":"T66-T67-T68-T69","v":0.0},{"$f":"U66-U67-U68-U69","v":0.0},{"$f":"V66-V67-V68-V69","v":0.0},{"$f":"W66-W67-W68-W69","v":0.0},{"$f":"X66-X67-X68-X69","v":0.0},{"$f":"Y66-Y67-Y68-Y69","v":0.0},{"$f":"Z66-Z67-Z68-Z69","v":0.0},{"$f":"AA66-AA67-AA68-AA69","v":0.0},{"$f":"AB66-AB67-AB68-AB69","v":0.0},{"$f":"AC66-AC67-AC68-AC69","v":0.0},{"$f":"AD66-AD67-AD68-AD69","v":0.0},{"$f":"AE66-AE67-AE68-AE69","v":0.0},{"$f":"AF66-AF67-AF68-AF69","v":0.0},{"$f":"AG66-AG67-AG68-AG69","v":0.0},{"$f":"AH66-AH67-AH68-AH69","v":0.0},{"$f":"AI66-AI67-AI68-AI69","v":0.0},{"$f":"AJ66-AJ67-AJ68-AJ69","v":0.0},{"$f":"AK66-AK67-AK68-AK69","v":0.0},{"$f":"AL66-AL67-AL68-AL69","v":0.0},{"$f":"AM66-AM67-AM68-AM69","v":0.0},{"$f":"AN66-AN67-AN68-AN69","v":0.0},{"$f":"AO66-AO67-AO68-AO69","v":0.0},{"$f":"AP66-AP67-AP68-AP69","v":0.0},{"$f":"AQ66-AQ67-AQ68-AQ69","v":0.0},{"$f":"AR66-AR67-AR68-AR69","v":0.0},{"$f":"AS66-AS67-AS68-AS69","v":0.0},{"$f":"AT66-AT67-AT68-AT69","v":0.0},{"$f":"AU66-AU67-AU68-AU69","v":0.0},{"$f":"AV66-AV67-AV68-AV69","v":0.0},{"$f":"AW66-AW67-AW68-AW69","v":0.0},{"$f":"AX66-AX67-AX68-AX69","v":0.0},{"$f":"AY66-AY67-AY68-AY69","v":0.0},{"$f":"AZ66-AZ67-AZ68-AZ69","v":0.0},{"$f":"BA66-BA67-BA68-BA69","v":0.0},{"$f":"BB66-BB67-BB68-BB69","v":0.0},{"$f":"BC66-BC67-BC68-BC69","v":0.0},{"$f":"BD66-BD67-BD68-BD69","v":0.0},{"$f":"BE66-BE67-BE68-BE69","v":0.0},{"$f":"BF66-BF67-BF68-BF69","v":0.0},{"$f":"BG66-BG67-BG68-BG69","v":0.0},{"$f":"BH66-BH67-BH68-BH69","v":0.0},{"$f":"BI66-BI67-BI68-BI69","v":0.0},{"$f":"BJ66-BJ67-BJ68-BJ69","v":0.0},{"$f":"BK66-BK67-BK68-BK69","v":0.0},{"$f":"BL66-BL67-BL68-BL69","v":0.0},{"$f":"BM66-BM67-BM68-BM69","v":0.0},{"$f":"BN66-BN67-BN68-BN69","v":0.0},{"$f":"BO66-BO67-BO68-BO69","v":0.0},{"$f":"BP66-BP67-BP68-BP69","v":0.0},{"$f":"BQ66-BQ67-BQ68-BQ69","v":0.0},{"$f":"BR66-BR67-BR68-BR69","v":0.0},{"$f":"BS66-BS67-BS68-BS69","v":0.0},{"$f":"BT66-BT67-BT68-BT69","v":0.0},{"$f":"BU66-BU67-BU68-BU69","v":0.0},{"$f":"BV66-BV67-BV68-BV69","v":0.0},{"$f":"BW66-BW67-BW68-BW69","v":0.0},{"$f":"BX66-BX67-BX68-BX69","v":0.0},{"$f":"BY66-BY67-BY68-BY69","v":0.0},{"$f":"BZ66-BZ67-BZ68-BZ69","v":0.0},{"$f":"CA66-CA67-CA68-CA69","v":0.0},{"$f":"CB66-CB67-CB68-CB69","v":0.0},{"$f":"CC66-CC67-CC68-CC69","v":0.0},{"$f":"CD66-CD67-CD68-CD69","v":0.0},{"$f":"CE66-CE67-CE68-CE69","v":0.0},{"$f":"CF66-CF67-CF68-CF69","v":0.0},{"$f":"CG66-CG67-CG68-CG69","v":0.0},{"$f":"CH66-CH67-CH68-CH69","v":0.0},{"$f":"CI66-CI67-CI68-CI69","v":0.0},{"$f":"CJ66-CJ67-CJ68-CJ69","v":0.0},{"$f":"CK66-CK67-CK68-CK69","v":0.0},{"$f":"CL66-CL67-CL68-CL69","v":0.0},{"$f":"CM66-CM67-CM68-CM69","v":0.0},{"$f":"CN66-CN67-CN68-CN69","v":0.0},{"$f":"CO66-CO67-CO68-CO69","v":0.0},{"$f":"CP66-CP67-CP68-CP69","v":0.0},{"$f":"CQ66-CQ67-CQ68-CQ69","v":0.0},{"$f":"CR66-CR67-CR68-CR69","v":0.0},{"$f":"CS66-CS67-CS68-CS69","v":0.0},{"$f":"CT66-CT67-CT68-CT69","v":0.0},{"$f":"CU66-CU67-CU68-CU69","v":0.0},{"$f":"CV66-CV67-CV68-CV69","v":0.0},{"$f":"CW66-CW67-CW68-CW69","v":0.0},{"$f":"CX66-CX67-CX68-CX69","v":0.0},{"$f":"CY66-CY67-CY68-CY69","v":0.0},{"$f":"CZ66-CZ67-CZ68-CZ69","v":0.0},{"$f":"DA66-DA67-DA68-DA69","v":0.0},{"$f":"DB66-DB67-DB68-DB69","v":0.0},{"$f":"DC66-DC67-DC68-DC69","v":0.0},{"$f":"DD66-DD67-DD68-DD69","v":0.0},{"$f":"DE66-DE67-DE68-DE69","v":0.0},{"$f":"DF66-DF67-DF68-DF69","v":0.0},{"$f":"DG66-DG67-DG68-DG69","v":0.0},{"$f":"DH66-DH67-DH68-DH69","v":0.0},{"$f":"DI66-DI67-DI68-DI69","v":0.0},{"$f":"DJ66-DJ67-DJ68-DJ69","v":0.0},{"$f":"DK66-DK67-DK68-DK69","v":0.0},{"$f":"DL66-DL67-DL68-DL69","v":0.0},{"$f":"DM66-DM67-DM68-DM69","v":0.0},{"$f":"DN66-DN67-DN68-DN69","v":0.0},{"$f":"DO66-DO67-DO68-DO69","v":0.0},{"$f":"DP66-DP67-DP68-DP69","v":0.0},{"$f":"DQ66-DQ67-DQ68-DQ69","v":0.0},{"$f":"DR66-DR67-DR68-DR69","v":0.0},{"$f":"DS66-DS67-DS68-DS69","v":0.0},{"$f":"DT66-DT67-DT68-DT69","v":0.0},{"$f":"DU66-DU67-DU68-DU69","v":0.0},{"$f":"DV66-DV67-DV68-DV69","v":0.0},{"$f":"DW66-DW67-DW68-DW69","v":0.0},{"$f":"DX66-DX67-DX68-DX69","v":0.0},{"$f":"DY66-DY67-DY68-DY69","v":0.0},{"$f":"DZ66-DZ67-DZ68-DZ69","v":0.0},{"$f":"EA66-EA67-EA68-EA69","v":0.0},{"$f":"EB66-EB67-EB68-EB69","v":0.0},{"$f":"EC66-EC67-EC68-EC69","v":0.0},{"$f":"ED66-ED67-ED68-ED69","v":0.0},{"$f":"EE66-EE67-EE68-EE69","v":0.0},{"$f":"EF66-EF67-EF68-EF69","v":0.0},{"$f":"EG66-EG67-EG68-EG69","v":0.0},{"$f":"EH66-EH67-EH68-EH69","v":0.0},{"$f":"EI66-EI67-EI68-EI69","v":0.0},{"$f":"EJ66-EJ67-EJ68-EJ69","v":0.0},{"$f":"EK66-EK67-EK68-EK69","v":0.0},{"$f":"EL66-EL67-EL68-EL69","v":0.0},{"$f":"EM66-EM67-EM68-EM69","v":0.0},{"$f":"EN66-EN67-EN68-EN69","v":0.0},{"$f":"EO66-EO67-EO68-EO69","v":0.0},{"$f":"EP66-EP67-EP68-EP69","v":0.0},{"$f":"EQ66-EQ67-EQ68-EQ69","v":0.0},{"$f":"ER66-ER67-ER68-ER69","v":0.0},{"$f":"ES66-ES67-ES68-ES69","v":0.0},{"$f":"ET66-ET67-ET68-ET69","v":0.0},{"$f":"EU66-EU67-EU68-EU69","v":0.0},{"$f":"EV66-EV67-EV68-EV69","v":0.0},{"$f":"EW66-EW67-EW68-EW69","v":0.0},{"$f":"EX66-EX67-EX68-EX69","v":0.0},{"$f":"EY66-EY67-EY68-EY69","v":0.0},{"$f":"EZ66-EZ67-EZ68-EZ69","v":0.0},{"$f":"FA66-FA67-FA68-FA69","v":0.0},{"$f":"FB66-FB67-FB68-FB69","v":0.0}]
[null,"4.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E71:XFD71)","v":-1785685.15},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-215414.9","v":0.0},{"$f":"-67413.4","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-51501.1","v":0.0},{"$f":"-10779.3","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-47822.45","v":0.0},{"$f":"-17024.45","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-147573.75","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-158438.6","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-51501.1","v":0.0},{"$f":"-51501.1","v":0.0},{"$f":"-51501.1","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-51501.1","v":0.0},{"$f":"-51501.1","v":0.0},{"$f":"-10779.3","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-17024.45","v":0.0},{"$f":"-17024.45","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-51501.1","v":0.0},{"$f":"-10779.3","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-17024.45","v":0.0},{"$f":"-17024.45","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"-18136.6","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"4.8","Premium",{"$f":"SUM(E72:XFD72)","v":1.860010501E7},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"198263.2","v":0.0},{"$f":"2327593.79","v":0.0},{"$f":"700628.1","v":0.0},{"$f":"192259.99","v":0.0},{"$f":"192095.81","v":0.0},{"$f":"190169.45","v":0.0},{"$f":"190075.24","v":0.0},{"$f":"528447.04","v":0.0},{"$f":"98596.27","v":0.0},{"$f":"202313.28","v":0.0},{"$f":"190263.64","v":0.0},{"$f":"607567.35","v":0.0},{"$f":"207085.5","v":0.0},{"$f":"194526.07","v":0.0},{"$f":"188564.65","v":0.0},{"$f":"1590208.79","v":0.0},{"$f":"187759.86","v":0.0},{"$f":"185215.54","v":0.0},{"$f":"1522290.77","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"196480.34","v":0.0},{"$f":"189462.23","v":0.0},{"$f":"507481.44","v":0.0},{"$f":"472880.71","v":0.0},{"$f":"490052.08","v":0.0},{"$f":"194177.66","v":0.0},{"$f":"190310.73","v":0.0},{"$f":"188328.44","v":0.0},{"$f":"188257.14","v":0.0},{"$f":"529527.83","v":0.0},{"$f":"522822.56","v":0.0},{"$f":"97489.83","v":0.0},{"$f":"200614.17","v":0.0},{"$f":"188493.86","v":0.0},{"$f":"214604.92","v":0.0},{"$f":"205372.08","v":0.0},{"$f":"192728.19","v":0.0},{"$f":"186810.32","v":0.0},{"$f":"193756.65","v":0.0},{"$f":"190569.61","v":0.0},{"$f":"186073.96","v":0.0},{"$f":"183517.71","v":0.0},{"$f":"186263.82","v":0.0},{"$f":"182654.05","v":0.0},{"$f":"180821.99","v":0.0},{"$f":"180725.42","v":0.0},{"$f":"501033.62","v":0.0},{"$f":"93576.84","v":0.0},{"$f":"192471.09","v":0.0},{"$f":"180990.05","v":0.0},{"$f":"206413.9","v":0.0},{"$f":"197717.98","v":0.0},{"$f":"185930.86","v":0.0},{"$f":"180266.09","v":0.0},{"$f":"186882.12","v":0.0},{"$f":"183853.46","v":0.0},{"$f":"179612.51","v":0.0},{"$f":"177154.41","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"4.9","Projected Member Months",{"$f":"SUM(E73:XFD73)","v":20873.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"212","v":0.0},{"$f":"2518","v":0.0},{"$f":"788","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"602","v":0.0},{"$f":"126","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"559","v":0.0},{"$f":"199","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"1725","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"1852","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"602","v":0.0},{"$f":"602","v":0.0},{"$f":"602","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"602","v":0.0},{"$f":"602","v":0.0},{"$f":"126","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"199","v":0.0},{"$f":"199","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"602","v":0.0},{"$f":"126","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"199","v":0.0},{"$f":"199","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"212","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"4.10","Loss Ratio",{"$f":"D70/(D71+D72)","v":0.786195879493162},{"$f":"E70/(E71+E72)","v":0.0},{"$f":"F70/(F71+F72)","v":0.0},{"$f":"G70/(G71+G72)","v":0.0},{"$f":"H70/(H71+H72)","v":0.0},{"$f":"I70/(I71+I72)","v":0.0},{"$f":"J70/(J71+J72)","v":0.0},{"$f":"K70/(K71+K72)","v":0.0},{"$f":"L70/(L71+L72)","v":0.0},{"$f":"M70/(M71+M72)","v":0.0},{"$f":"N70/(N71+N72)","v":0.0},{"$f":"O70/(O71+O72)","v":0.0},{"$f":"P70/(P71+P72)","v":0.0},{"$f":"Q70/(Q71+Q72)","v":0.0},{"$f":"R70/(R71+R72)","v":0.0},{"$f":"S70/(S71+S72)","v":0.0},{"$f":"T70/(T71+T72)","v":0.0},{"$f":"U70/(U71+U72)","v":0.0},{"$f":"V70/(V71+V72)","v":0.0},{"$f":"W70/(W71+W72)","v":0.0},{"$f":"X70/(X71+X72)","v":0.0},{"$f":"Y70/(Y71+Y72)","v":0.0},{"$f":"Z70/(Z71+Z72)","v":0.0},{"$f":"AA70/(AA71+AA72)","v":0.0},{"$f":"AB70/(AB71+AB72)","v":0.0},{"$f":"AC70/(AC71+AC72)","v":0.0},{"$f":"AD70/(AD71+AD72)","v":0.0},{"$f":"AE70/(AE71+AE72)","v":0.0},{"$f":"AF70/(AF71+AF72)","v":0.0},{"$f":"AG70/(AG71+AG72)","v":0.0},{"$f":"AH70/(AH71+AH72)","v":0.0},{"$f":"AI70/(AI71+AI72)","v":0.0},{"$f":"AJ70/(AJ71+AJ72)","v":0.0},{"$f":"AK70/(AK71+AK72)","v":0.0},{"$f":"AL70/(AL71+AL72)","v":0.0},{"$f":"AM70/(AM71+AM72)","v":0.0},{"$f":"AN70/(AN71+AN72)","v":0.0},{"$f":"AO70/(AO71+AO72)","v":0.0},{"$f":"AP70/(AP71+AP72)","v":0.0},{"$f":"AQ70/(AQ71+AQ72)","v":0.0},{"$f":"AR70/(AR71+AR72)","v":0.0},{"$f":"AS70/(AS71+AS72)","v":0.0},{"$f":"AT70/(AT71+AT72)","v":0.0},{"$f":"AU70/(AU71+AU72)","v":0.0},{"$f":"AV70/(AV71+AV72)","v":0.0},{"$f":"AW70/(AW71+AW72)","v":0.0},{"$f":"AX70/(AX71+AX72)","v":0.0},{"$f":"AY70/(AY71+AY72)","v":0.0},{"$f":"AZ70/(AZ71+AZ72)","v":0.0},{"$f":"BA70/(BA71+BA72)","v":0.0},{"$f":"BB70/(BB71+BB72)","v":0.0},{"$f":"BC70/(BC71+BC72)","v":0.0},{"$f":"BD70/(BD71+BD72)","v":0.0},{"$f":"BE70/(BE71+BE72)","v":0.0},{"$f":"BF70/(BF71+BF72)","v":0.0},{"$f":"BG70/(BG71+BG72)","v":0.0},{"$f":"BH70/(BH71+BH72)","v":0.0},{"$f":"BI70/(BI71+BI72)","v":0.0},{"$f":"BJ70/(BJ71+BJ72)","v":0.0},{"$f":"BK70/(BK71+BK72)","v":0.0},{"$f":"BL70/(BL71+BL72)","v":0.0},{"$f":"BM70/(BM71+BM72)","v":0.0},{"$f":"BN70/(BN71+BN72)","v":0.0},{"$f":"BO70/(BO71+BO72)","v":0.0},{"$f":"BP70/(BP71+BP72)","v":0.0},{"$f":"BQ70/(BQ71+BQ72)","v":0.0},{"$f":"BR70/(BR71+BR72)","v":0.0},{"$f":"BS70/(BS71+BS72)","v":0.0},{"$f":"BT70/(BT71+BT72)","v":0.0},{"$f":"BU70/(BU71+BU72)","v":0.0},{"$f":"BV70/(BV71+BV72)","v":0.0},{"$f":"BW70/(BW71+BW72)","v":0.0},{"$f":"BX70/(BX71+BX72)","v":0.0},{"$f":"BY70/(BY71+BY72)","v":0.0},{"$f":"BZ70/(BZ71+BZ72)","v":0.0},{"$f":"CA70/(CA71+CA72)","v":0.0},{"$f":"CB70/(CB71+CB72)","v":0.0},{"$f":"CC70/(CC71+CC72)","v":0.0},{"$f":"CD70/(CD71+CD72)","v":0.0},{"$f":"CE70/(CE71+CE72)","v":0.0},{"$f":"CF70/(CF71+CF72)","v":0.0},{"$f":"CG70/(CG71+CG72)","v":0.0},{"$f":"CH70/(CH71+CH72)","v":0.0},{"$f":"CI70/(CI71+CI72)","v":0.0},{"$f":"CJ70/(CJ71+CJ72)","v":0.0},{"$f":"CK70/(CK71+CK72)","v":0.0},{"$f":"CL70/(CL71+CL72)","v":0.0},{"$f":"CM70/(CM71+CM72)","v":0.0},{"$f":"CN70/(CN71+CN72)","v":0.0},{"$f":"CO70/(CO71+CO72)","v":0.0},{"$f":"CP70/(CP71+CP72)","v":0.0},{"$f":"CQ70/(CQ71+CQ72)","v":0.0},{"$f":"CR70/(CR71+CR72)","v":0.0},{"$f":"CS70/(CS71+CS72)","v":0.0},{"$f":"CT70/(CT71+CT72)","v":0.0},{"$f":"CU70/(CU71+CU72)","v":0.0},{"$f":"CV70/(CV71+CV72)","v":0.0},{"$f":"CW70/(CW71+CW72)","v":0.0},{"$f":"CX70/(CX71+CX72)","v":0.0},{"$f":"CY70/(CY71+CY72)","v":0.0},{"$f":"CZ70/(CZ71+CZ72)","v":0.0},{"$f":"DA70/(DA71+DA72)","v":0.0},{"$f":"DB70/(DB71+DB72)","v":0.0},{"$f":"DC70/(DC71+DC72)","v":0.0},{"$f":"DD70/(DD71+DD72)","v":0.0},{"$f":"DE70/(DE71+DE72)","v":0.0},{"$f":"DF70/(DF71+DF72)","v":0.0},{"$f":"DG70/(DG71+DG72)","v":0.0},{"$f":"DH70/(DH71+DH72)","v":0.0},{"$f":"DI70/(DI71+DI72)","v":0.0},{"$f":"DJ70/(DJ71+DJ72)","v":0.0},{"$f":"DK70/(DK71+DK72)","v":0.0},{"$f":"DL70/(DL71+DL72)","v":0.0},{"$f":"DM70/(DM71+DM72)","v":0.0},{"$f":"DN70/(DN71+DN72)","v":0.0},{"$f":"DO70/(DO71+DO72)","v":0.0},{"$f":"DP70/(DP71+DP72)","v":0.0},{"$f":"DQ70/(DQ71+DQ72)","v":0.0},{"$f":"DR70/(DR71+DR72)","v":0.0},{"$f":"DS70/(DS71+DS72)","v":0.0},{"$f":"DT70/(DT71+DT72)","v":0.0},{"$f":"DU70/(DU71+DU72)","v":0.0},{"$f":"DV70/(DV71+DV72)","v":0.0},{"$f":"DW70/(DW71+DW72)","v":0.0},{"$f":"DX70/(DX71+DX72)","v":0.0},{"$f":"DY70/(DY71+DY72)","v":0.0},{"$f":"DZ70/(DZ71+DZ72)","v":0.0},{"$f":"EA70/(EA71+EA72)","v":0.0},{"$f":"EB70/(EB71+EB72)","v":0.0},{"$f":"EC70/(EC71+EC72)","v":0.0},{"$f":"ED70/(ED71+ED72)","v":0.0},{"$f":"EE70/(EE71+EE72)","v":0.0},{"$f":"EF70/(EF71+EF72)","v":0.0},{"$f":"EG70/(EG71+EG72)","v":0.0},{"$f":"EH70/(EH71+EH72)","v":0.0},{"$f":"EI70/(EI71+EI72)","v":0.0},{"$f":"EJ70/(EJ71+EJ72)","v":0.0},{"$f":"EK70/(EK71+EK72)","v":0.0},{"$f":"EL70/(EL71+EL72)","v":0.0},{"$f":"EM70/(EM71+EM72)","v":0.0},{"$f":"EN70/(EN71+EN72)","v":0.0},{"$f":"EO70/(EO71+EO72)","v":0.0},{"$f":"EP70/(EP71+EP72)","v":0.0},{"$f":"EQ70/(EQ71+EQ72)","v":0.0},{"$f":"ER70/(ER71+ER72)","v":0.0},{"$f":"ES70/(ES71+ES72)","v":0.0},{"$f":"ET70/(ET71+ET72)","v":0.0},{"$f":"EU70/(EU71+EU72)","v":0.0},{"$f":"EV70/(EV71+EV72)","v":0.0},{"$f":"EW70/(EW71+EW72)","v":0.0},{"$f":"EX70/(EX71+EX72)","v":0.0},{"$f":"EY70/(EY71+EY72)","v":0.0},{"$f":"EZ70/(EZ71+EZ72)","v":0.0},{"$f":"FA70/(FA71+FA72)","v":0.0},{"$f":"FB70/(FB71+FB72)","v":0.0}]
[null,null,"Per Member Per Month"]
[null,"4.11","Allowed Claims",{"$f":"D66/D73","v":790.67},{"$f":"E66/E73","v":0.0},{"$f":"F66/F73","v":0.0},{"$f":"G66/G73","v":0.0},{"$f":"H66/H73","v":0.0},{"$f":"I66/I73","v":0.0},{"$f":"J66/J73","v":0.0},{"$f":"K66/K73","v":0.0},{"$f":"L66/L73","v":0.0},{"$f":"M66/M73","v":0.0},{"$f":"N66/N73","v":0.0},{"$f":"O66/O73","v":0.0},{"$f":"P66/P73","v":0.0},{"$f":"Q66/Q73","v":0.0},{"$f":"R66/R73","v":0.0},{"$f":"S66/S73","v":0.0},{"$f":"T66/T73","v":0.0},{"$f":"U66/U73","v":0.0},{"$f":"V66/V73","v":0.0},{"$f":"W66/W73","v":0.0},{"$f":"X66/X73","v":0.0},{"$f":"Y66/Y73","v":0.0},{"$f":"Z66/Z73","v":0.0},{"$f":"AA66/AA73","v":0.0},{"$f":"AB66/AB73","v":0.0},{"$f":"AC66/AC73","v":0.0},{"$f":"AD66/AD73","v":0.0},{"$f":"AE66/AE73","v":0.0},{"$f":"AF66/AF73","v":0.0},{"$f":"AG66/AG73","v":0.0},{"$f":"AH66/AH73","v":0.0},{"$f":"AI66/AI73","v":0.0},{"$f":"AJ66/AJ73","v":0.0},{"$f":"AK66/AK73","v":0.0},{"$f":"AL66/AL73","v":0.0},{"$f":"AM66/AM73","v":0.0},{"$f":"AN66/AN73","v":0.0},{"$f":"AO66/AO73","v":0.0},{"$f":"AP66/AP73","v":0.0},{"$f":"AQ66/AQ73","v":0.0},{"$f":"AR66/AR73","v":0.0},{"$f":"AS66/AS73","v":0.0},{"$f":"AT66/AT73","v":0.0},{"$f":"AU66/AU73","v":0.0},{"$f":"AV66/AV73","v":0.0},{"$f":"AW66/AW73","v":0.0},{"$f":"AX66/AX73","v":0.0},{"$f":"AY66/AY73","v":0.0},{"$f":"AZ66/AZ73","v":0.0},{"$f":"BA66/BA73","v":0.0},{"$f":"BB66/BB73","v":0.0},{"$f":"BC66/BC73","v":0.0},{"$f":"BD66/BD73","v":0.0},{"$f":"BE66/BE73","v":0.0},{"$f":"BF66/BF73","v":0.0},{"$f":"BG66/BG73","v":0.0},{"$f":"BH66/BH73","v":0.0},{"$f":"BI66/BI73","v":0.0},{"$f":"BJ66/BJ73","v":0.0},{"$f":"BK66/BK73","v":0.0},{"$f":"BL66/BL73","v":0.0},{"$f":"BM66/BM73","v":0.0},{"$f":"BN66/BN73","v":0.0},{"$f":"BO66/BO73","v":0.0},{"$f":"BP66/BP73","v":0.0},{"$f":"BQ66/BQ73","v":0.0},{"$f":"BR66/BR73","v":0.0},{"$f":"BS66/BS73","v":0.0},{"$f":"BT66/BT73","v":0.0},{"$f":"BU66/BU73","v":0.0},{"$f":"BV66/BV73","v":0.0},{"$f":"BW66/BW73","v":0.0},{"$f":"BX66/BX73","v":0.0},{"$f":"BY66/BY73","v":0.0},{"$f":"BZ66/BZ73","v":0.0},{"$f":"CA66/CA73","v":0.0},{"$f":"CB66/CB73","v":0.0},{"$f":"CC66/CC73","v":0.0},{"$f":"CD66/CD73","v":0.0},{"$f":"CE66/CE73","v":0.0},{"$f":"CF66/CF73","v":0.0},{"$f":"CG66/CG73","v":0.0},{"$f":"CH66/CH73","v":0.0},{"$f":"CI66/CI73","v":0.0},{"$f":"CJ66/CJ73","v":0.0},{"$f":"CK66/CK73","v":0.0},{"$f":"CL66/CL73","v":0.0},{"$f":"CM66/CM73","v":0.0},{"$f":"CN66/CN73","v":0.0},{"$f":"CO66/CO73","v":0.0},{"$f":"CP66/CP73","v":0.0},{"$f":"CQ66/CQ73","v":0.0},{"$f":"CR66/CR73","v":0.0},{"$f":"CS66/CS73","v":0.0},{"$f":"CT66/CT73","v":0.0},{"$f":"CU66/CU73","v":0.0},{"$f":"CV66/CV73","v":0.0},{"$f":"CW66/CW73","v":0.0},{"$f":"CX66/CX73","v":0.0},{"$f":"CY66/CY73","v":0.0},{"$f":"CZ66/CZ73","v":0.0},{"$f":"DA66/DA73","v":0.0},{"$f":"DB66/DB73","v":0.0},{"$f":"DC66/DC73","v":0.0},{"$f":"DD66/DD73","v":0.0},{"$f":"DE66/DE73","v":0.0},{"$f":"DF66/DF73","v":0.0},{"$f":"DG66/DG73","v":0.0},{"$f":"DH66/DH73","v":0.0},{"$f":"DI66/DI73","v":0.0},{"$f":"DJ66/DJ73","v":0.0},{"$f":"DK66/DK73","v":0.0},{"$f":"DL66/DL73","v":0.0},{"$f":"DM66/DM73","v":0.0},{"$f":"DN66/DN73","v":0.0},{"$f":"DO66/DO73","v":0.0},{"$f":"DP66/DP73","v":0.0},{"$f":"DQ66/DQ73","v":0.0},{"$f":"DR66/DR73","v":0.0},{"$f":"DS66/DS73","v":0.0},{"$f":"DT66/DT73","v":0.0},{"$f":"DU66/DU73","v":0.0},{"$f":"DV66/DV73","v":0.0},{"$f":"DW66/DW73","v":0.0},{"$f":"DX66/DX73","v":0.0},{"$f":"DY66/DY73","v":0.0},{"$f":"DZ66/DZ73","v":0.0},{"$f":"EA66/EA73","v":0.0},{"$f":"EB66/EB73","v":0.0},{"$f":"EC66/EC73","v":0.0},{"$f":"ED66/ED73","v":0.0},{"$f":"EE66/EE73","v":0.0},{"$f":"EF66/EF73","v":0.0},{"$f":"EG66/EG73","v":0.0},{"$f":"EH66/EH73","v":0.0},{"$f":"EI66/EI73","v":0.0},{"$f":"EJ66/EJ73","v":0.0},{"$f":"EK66/EK73","v":0.0},{"$f":"EL66/EL73","v":0.0},{"$f":"EM66/EM73","v":0.0},{"$f":"EN66/EN73","v":0.0},{"$f":"EO66/EO73","v":0.0},{"$f":"EP66/EP73","v":0.0},{"$f":"EQ66/EQ73","v":0.0},{"$f":"ER66/ER73","v":0.0},{"$f":"ES66/ES73","v":0.0},{"$f":"ET66/ET73","v":0.0},{"$f":"EU66/EU73","v":0.0},{"$f":"EV66/EV73","v":0.0},{"$f":"EW66/EW73","v":0.0},{"$f":"EX66/EX73","v":0.0},{"$f":"EY66/EY73","v":0.0},{"$f":"EZ66/EZ73","v":0.0},{"$f":"FA66/FA73","v":0.0},{"$f":"FB66/FB73","v":0.0}]
[null,"4.12","Reinsurance",{"$f":"D67/D73","v":0.0},{"$f":"E67/E73","v":0.0},{"$f":"F67/F73","v":0.0},{"$f":"G67/G73","v":0.0},{"$f":"H67/H73","v":0.0},{"$f":"I67/I73","v":0.0},{"$f":"J67/J73","v":0.0},{"$f":"K67/K73","v":0.0},{"$f":"L67/L73","v":0.0},{"$f":"M67/M73","v":0.0},{"$f":"N67/N73","v":0.0},{"$f":"O67/O73","v":0.0},{"$f":"P67/P73","v":0.0},{"$f":"Q67/Q73","v":0.0},{"$f":"R67/R73","v":0.0},{"$f":"S67/S73","v":0.0},{"$f":"T67/T73","v":0.0},{"$f":"U67/U73","v":0.0},{"$f":"V67/V73","v":0.0},{"$f":"W67/W73","v":0.0},{"$f":"X67/X73","v":0.0},{"$f":"Y67/Y73","v":0.0},{"$f":"Z67/Z73","v":0.0},{"$f":"AA67/AA73","v":0.0},{"$f":"AB67/AB73","v":0.0},{"$f":"AC67/AC73","v":0.0},{"$f":"AD67/AD73","v":0.0},{"$f":"AE67/AE73","v":0.0},{"$f":"AF67/AF73","v":0.0},{"$f":"AG67/AG73","v":0.0},{"$f":"AH67/AH73","v":0.0},{"$f":"AI67/AI73","v":0.0},{"$f":"AJ67/AJ73","v":0.0},{"$f":"AK67/AK73","v":0.0},{"$f":"AL67/AL73","v":0.0},{"$f":"AM67/AM73","v":0.0},{"$f":"AN67/AN73","v":0.0},{"$f":"AO67/AO73","v":0.0},{"$f":"AP67/AP73","v":0.0},{"$f":"AQ67/AQ73","v":0.0},{"$f":"AR67/AR73","v":0.0},{"$f":"AS67/AS73","v":0.0},{"$f":"AT67/AT73","v":0.0},{"$f":"AU67/AU73","v":0.0},{"$f":"AV67/AV73","v":0.0},{"$f":"AW67/AW73","v":0.0},{"$f":"AX67/AX73","v":0.0},{"$f":"AY67/AY73","v":0.0},{"$f":"AZ67/AZ73","v":0.0},{"$f":"BA67/BA73","v":0.0},{"$f":"BB67/BB73","v":0.0},{"$f":"BC67/BC73","v":0.0},{"$f":"BD67/BD73","v":0.0},{"$f":"BE67/BE73","v":0.0},{"$f":"BF67/BF73","v":0.0},{"$f":"BG67/BG73","v":0.0},{"$f":"BH67/BH73","v":0.0},{"$f":"BI67/BI73","v":0.0},{"$f":"BJ67/BJ73","v":0.0},{"$f":"BK67/BK73","v":0.0},{"$f":"BL67/BL73","v":0.0},{"$f":"BM67/BM73","v":0.0},{"$f":"BN67/BN73","v":0.0},{"$f":"BO67/BO73","v":0.0},{"$f":"BP67/BP73","v":0.0},{"$f":"BQ67/BQ73","v":0.0},{"$f":"BR67/BR73","v":0.0},{"$f":"BS67/BS73","v":0.0},{"$f":"BT67/BT73","v":0.0},{"$f":"BU67/BU73","v":0.0},{"$f":"BV67/BV73","v":0.0},{"$f":"BW67/BW73","v":0.0},{"$f":"BX67/BX73","v":0.0},{"$f":"BY67/BY73","v":0.0},{"$f":"BZ67/BZ73","v":0.0},{"$f":"CA67/CA73","v":0.0},{"$f":"CB67/CB73","v":0.0},{"$f":"CC67/CC73","v":0.0},{"$f":"CD67/CD73","v":0.0},{"$f":"CE67/CE73","v":0.0},{"$f":"CF67/CF73","v":0.0},{"$f":"CG67/CG73","v":0.0},{"$f":"CH67/CH73","v":0.0},{"$f":"CI67/CI73","v":0.0},{"$f":"CJ67/CJ73","v":0.0},{"$f":"CK67/CK73","v":0.0},{"$f":"CL67/CL73","v":0.0},{"$f":"CM67/CM73","v":0.0},{"$f":"CN67/CN73","v":0.0},{"$f":"CO67/CO73","v":0.0},{"$f":"CP67/CP73","v":0.0},{"$f":"CQ67/CQ73","v":0.0},{"$f":"CR67/CR73","v":0.0},{"$f":"CS67/CS73","v":0.0},{"$f":"CT67/CT73","v":0.0},{"$f":"CU67/CU73","v":0.0},{"$f":"CV67/CV73","v":0.0},{"$f":"CW67/CW73","v":0.0},{"$f":"CX67/CX73","v":0.0},{"$f":"CY67/CY73","v":0.0},{"$f":"CZ67/CZ73","v":0.0},{"$f":"DA67/DA73","v":0.0},{"$f":"DB67/DB73","v":0.0},{"$f":"DC67/DC73","v":0.0},{"$f":"DD67/DD73","v":0.0},{"$f":"DE67/DE73","v":0.0},{"$f":"DF67/DF73","v":0.0},{"$f":"DG67/DG73","v":0.0},{"$f":"DH67/DH73","v":0.0},{"$f":"DI67/DI73","v":0.0},{"$f":"DJ67/DJ73","v":0.0},{"$f":"DK67/DK73","v":0.0},{"$f":"DL67/DL73","v":0.0},{"$f":"DM67/DM73","v":0.0},{"$f":"DN67/DN73","v":0.0},{"$f":"DO67/DO73","v":0.0},{"$f":"DP67/DP73","v":0.0},{"$f":"DQ67/DQ73","v":0.0},{"$f":"DR67/DR73","v":0.0},{"$f":"DS67/DS73","v":0.0},{"$f":"DT67/DT73","v":0.0},{"$f":"DU67/DU73","v":0.0},{"$f":"DV67/DV73","v":0.0},{"$f":"DW67/DW73","v":0.0},{"$f":"DX67/DX73","v":0.0},{"$f":"DY67/DY73","v":0.0},{"$f":"DZ67/DZ73","v":0.0},{"$f":"EA67/EA73","v":0.0},{"$f":"EB67/EB73","v":0.0},{"$f":"EC67/EC73","v":0.0},{"$f":"ED67/ED73","v":0.0},{"$f":"EE67/EE73","v":0.0},{"$f":"EF67/EF73","v":0.0},{"$f":"EG67/EG73","v":0.0},{"$f":"EH67/EH73","v":0.0},{"$f":"EI67/EI73","v":0.0},{"$f":"EJ67/EJ73","v":0.0},{"$f":"EK67/EK73","v":0.0},{"$f":"EL67/EL73","v":0.0},{"$f":"EM67/EM73","v":0.0},{"$f":"EN67/EN73","v":0.0},{"$f":"EO67/EO73","v":0.0},{"$f":"EP67/EP73","v":0.0},{"$f":"EQ67/EQ73","v":0.0},{"$f":"ER67/ER73","v":0.0},{"$f":"ES67/ES73","v":0.0},{"$f":"ET67/ET73","v":0.0},{"$f":"EU67/EU73","v":0.0},{"$f":"EV67/EV73","v":0.0},{"$f":"EW67/EW73","v":0.0},{"$f":"EX67/EX73","v":0.0},{"$f":"EY67/EY73","v":0.0},{"$f":"EZ67/EZ73","v":0.0},{"$f":"FA67/FA73","v":0.0},{"$f":"FB67/FB73","v":0.0}]
[null,"4.13","Member Cost Sharing",{"$f":"D68/D73","v":157.3433},{"$f":"E68/E73","v":0.0},{"$f":"F68/F73","v":0.0},{"$f":"G68/G73","v":0.0},{"$f":"H68/H73","v":0.0},{"$f":"I68/I73","v":0.0},{"$f":"J68/J73","v":0.0},{"$f":"K68/K73","v":0.0},{"$f":"L68/L73","v":0.0},{"$f":"M68/M73","v":0.0},{"$f":"N68/N73","v":0.0},{"$f":"O68/O73","v":0.0},{"$f":"P68/P73","v":0.0},{"$f":"Q68/Q73","v":0.0},{"$f":"R68/R73","v":0.0},{"$f":"S68/S73","v":0.0},{"$f":"T68/T73","v":0.0},{"$f":"U68/U73","v":0.0},{"$f":"V68/V73","v":0.0},{"$f":"W68/W73","v":0.0},{"$f":"X68/X73","v":0.0},{"$f":"Y68/Y73","v":0.0},{"$f":"Z68/Z73","v":0.0},{"$f":"AA68/AA73","v":0.0},{"$f":"AB68/AB73","v":0.0},{"$f":"AC68/AC73","v":0.0},{"$f":"AD68/AD73","v":0.0},{"$f":"AE68/AE73","v":0.0},{"$f":"AF68/AF73","v":0.0},{"$f":"AG68/AG73","v":0.0},{"$f":"AH68/AH73","v":0.0},{"$f":"AI68/AI73","v":0.0},{"$f":"AJ68/AJ73","v":0.0},{"$f":"AK68/AK73","v":0.0},{"$f":"AL68/AL73","v":0.0},{"$f":"AM68/AM73","v":0.0},{"$f":"AN68/AN73","v":0.0},{"$f":"AO68/AO73","v":0.0},{"$f":"AP68/AP73","v":0.0},{"$f":"AQ68/AQ73","v":0.0},{"$f":"AR68/AR73","v":0.0},{"$f":"AS68/AS73","v":0.0},{"$f":"AT68/AT73","v":0.0},{"$f":"AU68/AU73","v":0.0},{"$f":"AV68/AV73","v":0.0},{"$f":"AW68/AW73","v":0.0},{"$f":"AX68/AX73","v":0.0},{"$f":"AY68/AY73","v":0.0},{"$f":"AZ68/AZ73","v":0.0},{"$f":"BA68/BA73","v":0.0},{"$f":"BB68/BB73","v":0.0},{"$f":"BC68/BC73","v":0.0},{"$f":"BD68/BD73","v":0.0},{"$f":"BE68/BE73","v":0.0},{"$f":"BF68/BF73","v":0.0},{"$f":"BG68/BG73","v":0.0},{"$f":"BH68/BH73","v":0.0},{"$f":"BI68/BI73","v":0.0},{"$f":"BJ68/BJ73","v":0.0},{"$f":"BK68/BK73","v":0.0},{"$f":"BL68/BL73","v":0.0},{"$f":"BM68/BM73","v":0.0},{"$f":"BN68/BN73","v":0.0},{"$f":"BO68/BO73","v":0.0},{"$f":"BP68/BP73","v":0.0},{"$f":"BQ68/BQ73","v":0.0},{"$f":"BR68/BR73","v":0.0},{"$f":"BS68/BS73","v":0.0},{"$f":"BT68/BT73","v":0.0},{"$f":"BU68/BU73","v":0.0},{"$f":"BV68/BV73","v":0.0},{"$f":"BW68/BW73","v":0.0},{"$f":"BX68/BX73","v":0.0},{"$f":"BY68/BY73","v":0.0},{"$f":"BZ68/BZ73","v":0.0},{"$f":"CA68/CA73","v":0.0},{"$f":"CB68/CB73","v":0.0},{"$f":"CC68/CC73","v":0.0},{"$f":"CD68/CD73","v":0.0},{"$f":"CE68/CE73","v":0.0},{"$f":"CF68/CF73","v":0.0},{"$f":"CG68/CG73","v":0.0},{"$f":"CH68/CH73","v":0.0},{"$f":"CI68/CI73","v":0.0},{"$f":"CJ68/CJ73","v":0.0},{"$f":"CK68/CK73","v":0.0},{"$f":"CL68/CL73","v":0.0},{"$f":"CM68/CM73","v":0.0},{"$f":"CN68/CN73","v":0.0},{"$f":"CO68/CO73","v":0.0},{"$f":"CP68/CP73","v":0.0},{"$f":"CQ68/CQ73","v":0.0},{"$f":"CR68/CR73","v":0.0},{"$f":"CS68/CS73","v":0.0},{"$f":"CT68/CT73","v":0.0},{"$f":"CU68/CU73","v":0.0},{"$f":"CV68/CV73","v":0.0},{"$f":"CW68/CW73","v":0.0},{"$f":"CX68/CX73","v":0.0},{"$f":"CY68/CY73","v":0.0},{"$f":"CZ68/CZ73","v":0.0},{"$f":"DA68/DA73","v":0.0},{"$f":"DB68/DB73","v":0.0},{"$f":"DC68/DC73","v":0.0},{"$f":"DD68/DD73","v":0.0},{"$f":"DE68/DE73","v":0.0},{"$f":"DF68/DF73","v":0.0},{"$f":"DG68/DG73","v":0.0},{"$f":"DH68/DH73","v":0.0},{"$f":"DI68/DI73","v":0.0},{"$f":"DJ68/DJ73","v":0.0},{"$f":"DK68/DK73","v":0.0},{"$f":"DL68/DL73","v":0.0},{"$f":"DM68/DM73","v":0.0},{"$f":"DN68/DN73","v":0.0},{"$f":"DO68/DO73","v":0.0},{"$f":"DP68/DP73","v":0.0},{"$f":"DQ68/DQ73","v":0.0},{"$f":"DR68/DR73","v":0.0},{"$f":"DS68/DS73","v":0.0},{"$f":"DT68/DT73","v":0.0},{"$f":"DU68/DU73","v":0.0},{"$f":"DV68/DV73","v":0.0},{"$f":"DW68/DW73","v":0.0},{"$f":"DX68/DX73","v":0.0},{"$f":"DY68/DY73","v":0.0},{"$f":"DZ68/DZ73","v":0.0},{"$f":"EA68/EA73","v":0.0},{"$f":"EB68/EB73","v":0.0},{"$f":"EC68/EC73","v":0.0},{"$f":"ED68/ED73","v":0.0},{"$f":"EE68/EE73","v":0.0},{"$f":"EF68/EF73","v":0.0},{"$f":"EG68/EG73","v":0.0},{"$f":"EH68/EH73","v":0.0},{"$f":"EI68/EI73","v":0.0},{"$f":"EJ68/EJ73","v":0.0},{"$f":"EK68/EK73","v":0.0},{"$f":"EL68/EL73","v":0.0},{"$f":"EM68/EM73","v":0.0},{"$f":"EN68/EN73","v":0.0},{"$f":"EO68/EO73","v":0.0},{"$f":"EP68/EP73","v":0.0},{"$f":"EQ68/EQ73","v":0.0},{"$f":"ER68/ER73","v":0.0},{"$f":"ES68/ES73","v":0.0},{"$f":"ET68/ET73","v":0.0},{"$f":"EU68/EU73","v":0.0},{"$f":"EV68/EV73","v":0.0},{"$f":"EW68/EW73","v":0.0},{"$f":"EX68/EX73","v":0.0},{"$f":"EY68/EY73","v":0.0},{"$f":"EZ68/EZ73","v":0.0},{"$f":"FA68/FA73","v":0.0},{"$f":"FB68/FB73","v":0.0}]
[null,"4.14","Cost Sharing Reduction",{"$f":"D69/D73","v":0.0},{"$f":"E69/E73","v":0.0},{"$f":"F69/F73","v":0.0},{"$f":"G69/G73","v":0.0},{"$f":"H69/H73","v":0.0},{"$f":"I69/I73","v":0.0},{"$f":"J69/J73","v":0.0},{"$f":"K69/K73","v":0.0},{"$f":"L69/L73","v":0.0},{"$f":"M69/M73","v":0.0},{"$f":"N69/N73","v":0.0},{"$f":"O69/O73","v":0.0},{"$f":"P69/P73","v":0.0},{"$f":"Q69/Q73","v":0.0},{"$f":"R69/R73","v":0.0},{"$f":"S69/S73","v":0.0},{"$f":"T69/T73","v":0.0},{"$f":"U69/U73","v":0.0},{"$f":"V69/V73","v":0.0},{"$f":"W69/W73","v":0.0},{"$f":"X69/X73","v":0.0},{"$f":"Y69/Y73","v":0.0},{"$f":"Z69/Z73","v":0.0},{"$f":"AA69/AA73","v":0.0},{"$f":"AB69/AB73","v":0.0},{"$f":"AC69/AC73","v":0.0},{"$f":"AD69/AD73","v":0.0},{"$f":"AE69/AE73","v":0.0},{"$f":"AF69/AF73","v":0.0},{"$f":"AG69/AG73","v":0.0},{"$f":"AH69/AH73","v":0.0},{"$f":"AI69/AI73","v":0.0},{"$f":"AJ69/AJ73","v":0.0},{"$f":"AK69/AK73","v":0.0},{"$f":"AL69/AL73","v":0.0},{"$f":"AM69/AM73","v":0.0},{"$f":"AN69/AN73","v":0.0},{"$f":"AO69/AO73","v":0.0},{"$f":"AP69/AP73","v":0.0},{"$f":"AQ69/AQ73","v":0.0},{"$f":"AR69/AR73","v":0.0},{"$f":"AS69/AS73","v":0.0},{"$f":"AT69/AT73","v":0.0},{"$f":"AU69/AU73","v":0.0},{"$f":"AV69/AV73","v":0.0},{"$f":"AW69/AW73","v":0.0},{"$f":"AX69/AX73","v":0.0},{"$f":"AY69/AY73","v":0.0},{"$f":"AZ69/AZ73","v":0.0},{"$f":"BA69/BA73","v":0.0},{"$f":"BB69/BB73","v":0.0},{"$f":"BC69/BC73","v":0.0},{"$f":"BD69/BD73","v":0.0},{"$f":"BE69/BE73","v":0.0},{"$f":"BF69/BF73","v":0.0},{"$f":"BG69/BG73","v":0.0},{"$f":"BH69/BH73","v":0.0},{"$f":"BI69/BI73","v":0.0},{"$f":"BJ69/BJ73","v":0.0},{"$f":"BK69/BK73","v":0.0},{"$f":"BL69/BL73","v":0.0},{"$f":"BM69/BM73","v":0.0},{"$f":"BN69/BN73","v":0.0},{"$f":"BO69/BO73","v":0.0},{"$f":"BP69/BP73","v":0.0},{"$f":"BQ69/BQ73","v":0.0},{"$f":"BR69/BR73","v":0.0},{"$f":"BS69/BS73","v":0.0},{"$f":"BT69/BT73","v":0.0},{"$f":"BU69/BU73","v":0.0},{"$f":"BV69/BV73","v":0.0},{"$f":"BW69/BW73","v":0.0},{"$f":"BX69/BX73","v":0.0},{"$f":"BY69/BY73","v":0.0},{"$f":"BZ69/BZ73","v":0.0},{"$f":"CA69/CA73","v":0.0},{"$f":"CB69/CB73","v":0.0},{"$f":"CC69/CC73","v":0.0},{"$f":"CD69/CD73","v":0.0},{"$f":"CE69/CE73","v":0.0},{"$f":"CF69/CF73","v":0.0},{"$f":"CG69/CG73","v":0.0},{"$f":"CH69/CH73","v":0.0},{"$f":"CI69/CI73","v":0.0},{"$f":"CJ69/CJ73","v":0.0},{"$f":"CK69/CK73","v":0.0},{"$f":"CL69/CL73","v":0.0},{"$f":"CM69/CM73","v":0.0},{"$f":"CN69/CN73","v":0.0},{"$f":"CO69/CO73","v":0.0},{"$f":"CP69/CP73","v":0.0},{"$f":"CQ69/CQ73","v":0.0},{"$f":"CR69/CR73","v":0.0},{"$f":"CS69/CS73","v":0.0},{"$f":"CT69/CT73","v":0.0},{"$f":"CU69/CU73","v":0.0},{"$f":"CV69/CV73","v":0.0},{"$f":"CW69/CW73","v":0.0},{"$f":"CX69/CX73","v":0.0},{"$f":"CY69/CY73","v":0.0},{"$f":"CZ69/CZ73","v":0.0},{"$f":"DA69/DA73","v":0.0},{"$f":"DB69/DB73","v":0.0},{"$f":"DC69/DC73","v":0.0},{"$f":"DD69/DD73","v":0.0},{"$f":"DE69/DE73","v":0.0},{"$f":"DF69/DF73","v":0.0},{"$f":"DG69/DG73","v":0.0},{"$f":"DH69/DH73","v":0.0},{"$f":"DI69/DI73","v":0.0},{"$f":"DJ69/DJ73","v":0.0},{"$f":"DK69/DK73","v":0.0},{"$f":"DL69/DL73","v":0.0},{"$f":"DM69/DM73","v":0.0},{"$f":"DN69/DN73","v":0.0},{"$f":"DO69/DO73","v":0.0},{"$f":"DP69/DP73","v":0.0},{"$f":"DQ69/DQ73","v":0.0},{"$f":"DR69/DR73","v":0.0},{"$f":"DS69/DS73","v":0.0},{"$f":"DT69/DT73","v":0.0},{"$f":"DU69/DU73","v":0.0},{"$f":"DV69/DV73","v":0.0},{"$f":"DW69/DW73","v":0.0},{"$f":"DX69/DX73","v":0.0},{"$f":"DY69/DY73","v":0.0},{"$f":"DZ69/DZ73","v":0.0},{"$f":"EA69/EA73","v":0.0},{"$f":"EB69/EB73","v":0.0},{"$f":"EC69/EC73","v":0.0},{"$f":"ED69/ED73","v":0.0},{"$f":"EE69/EE73","v":0.0},{"$f":"EF69/EF73","v":0.0},{"$f":"EG69/EG73","v":0.0},{"$f":"EH69/EH73","v":0.0},{"$f":"EI69/EI73","v":0.0},{"$f":"EJ69/EJ73","v":0.0},{"$f":"EK69/EK73","v":0.0},{"$f":"EL69/EL73","v":0.0},{"$f":"EM69/EM73","v":0.0},{"$f":"EN69/EN73","v":0.0},{"$f":"EO69/EO73","v":0.0},{"$f":"EP69/EP73","v":0.0},{"$f":"EQ69/EQ73","v":0.0},{"$f":"ER69/ER73","v":0.0},{"$f":"ES69/ES73","v":0.0},{"$f":"ET69/ET73","v":0.0},{"$f":"EU69/EU73","v":0.0},{"$f":"EV69/EV73","v":0.0},{"$f":"EW69/EW73","v":0.0},{"$f":"EX69/EX73","v":0.0},{"$f":"EY69/EY73","v":0.0},{"$f":"EZ69/EZ73","v":0.0},{"$f":"FA69/FA73","v":0.0},{"$f":"FB69/FB73","v":0.0}]
[null,"4.15","Incurred Claims",{"$f":"D70/D73","v":633.3267},{"$f":"E70/E73","v":0.0},{"$f":"F70/F73","v":0.0},{"$f":"G70/G73","v":0.0},{"$f":"H70/H73","v":0.0},{"$f":"I70/I73","v":0.0},{"$f":"J70/J73","v":0.0},{"$f":"K70/K73","v":0.0},{"$f":"L70/L73","v":0.0},{"$f":"M70/M73","v":0.0},{"$f":"N70/N73","v":0.0},{"$f":"O70/O73","v":0.0},{"$f":"P70/P73","v":0.0},{"$f":"Q70/Q73","v":0.0},{"$f":"R70/R73","v":0.0},{"$f":"S70/S73","v":0.0},{"$f":"T70/T73","v":0.0},{"$f":"U70/U73","v":0.0},{"$f":"V70/V73","v":0.0},{"$f":"W70/W73","v":0.0},{"$f":"X70/X73","v":0.0},{"$f":"Y70/Y73","v":0.0},{"$f":"Z70/Z73","v":0.0},{"$f":"AA70/AA73","v":0.0},{"$f":"AB70/AB73","v":0.0},{"$f":"AC70/AC73","v":0.0},{"$f":"AD70/AD73","v":0.0},{"$f":"AE70/AE73","v":0.0},{"$f":"AF70/AF73","v":0.0},{"$f":"AG70/AG73","v":0.0},{"$f":"AH70/AH73","v":0.0},{"$f":"AI70/AI73","v":0.0},{"$f":"AJ70/AJ73","v":0.0},{"$f":"AK70/AK73","v":0.0},{"$f":"AL70/AL73","v":0.0},{"$f":"AM70/AM73","v":0.0},{"$f":"AN70/AN73","v":0.0},{"$f":"AO70/AO73","v":0.0},{"$f":"AP70/AP73","v":0.0},{"$f":"AQ70/AQ73","v":0.0},{"$f":"AR70/AR73","v":0.0},{"$f":"AS70/AS73","v":0.0},{"$f":"AT70/AT73","v":0.0},{"$f":"AU70/AU73","v":0.0},{"$f":"AV70/AV73","v":0.0},{"$f":"AW70/AW73","v":0.0},{"$f":"AX70/AX73","v":0.0},{"$f":"AY70/AY73","v":0.0},{"$f":"AZ70/AZ73","v":0.0},{"$f":"BA70/BA73","v":0.0},{"$f":"BB70/BB73","v":0.0},{"$f":"BC70/BC73","v":0.0},{"$f":"BD70/BD73","v":0.0},{"$f":"BE70/BE73","v":0.0},{"$f":"BF70/BF73","v":0.0},{"$f":"BG70/BG73","v":0.0},{"$f":"BH70/BH73","v":0.0},{"$f":"BI70/BI73","v":0.0},{"$f":"BJ70/BJ73","v":0.0},{"$f":"BK70/BK73","v":0.0},{"$f":"BL70/BL73","v":0.0},{"$f":"BM70/BM73","v":0.0},{"$f":"BN70/BN73","v":0.0},{"$f":"BO70/BO73","v":0.0},{"$f":"BP70/BP73","v":0.0},{"$f":"BQ70/BQ73","v":0.0},{"$f":"BR70/BR73","v":0.0},{"$f":"BS70/BS73","v":0.0},{"$f":"BT70/BT73","v":0.0},{"$f":"BU70/BU73","v":0.0},{"$f":"BV70/BV73","v":0.0},{"$f":"BW70/BW73","v":0.0},{"$f":"BX70/BX73","v":0.0},{"$f":"BY70/BY73","v":0.0},{"$f":"BZ70/BZ73","v":0.0},{"$f":"CA70/CA73","v":0.0},{"$f":"CB70/CB73","v":0.0},{"$f":"CC70/CC73","v":0.0},{"$f":"CD70/CD73","v":0.0},{"$f":"CE70/CE73","v":0.0},{"$f":"CF70/CF73","v":0.0},{"$f":"CG70/CG73","v":0.0},{"$f":"CH70/CH73","v":0.0},{"$f":"CI70/CI73","v":0.0},{"$f":"CJ70/CJ73","v":0.0},{"$f":"CK70/CK73","v":0.0},{"$f":"CL70/CL73","v":0.0},{"$f":"CM70/CM73","v":0.0},{"$f":"CN70/CN73","v":0.0},{"$f":"CO70/CO73","v":0.0},{"$f":"CP70/CP73","v":0.0},{"$f":"CQ70/CQ73","v":0.0},{"$f":"CR70/CR73","v":0.0},{"$f":"CS70/CS73","v":0.0},{"$f":"CT70/CT73","v":0.0},{"$f":"CU70/CU73","v":0.0},{"$f":"CV70/CV73","v":0.0},{"$f":"CW70/CW73","v":0.0},{"$f":"CX70/CX73","v":0.0},{"$f":"CY70/CY73","v":0.0},{"$f":"CZ70/CZ73","v":0.0},{"$f":"DA70/DA73","v":0.0},{"$f":"DB70/DB73","v":0.0},{"$f":"DC70/DC73","v":0.0},{"$f":"DD70/DD73","v":0.0},{"$f":"DE70/DE73","v":0.0},{"$f":"DF70/DF73","v":0.0},{"$f":"DG70/DG73","v":0.0},{"$f":"DH70/DH73","v":0.0},{"$f":"DI70/DI73","v":0.0},{"$f":"DJ70/DJ73","v":0.0},{"$f":"DK70/DK73","v":0.0},{"$f":"DL70/DL73","v":0.0},{"$f":"DM70/DM73","v":0.0},{"$f":"DN70/DN73","v":0.0},{"$f":"DO70/DO73","v":0.0},{"$f":"DP70/DP73","v":0.0},{"$f":"DQ70/DQ73","v":0.0},{"$f":"DR70/DR73","v":0.0},{"$f":"DS70/DS73","v":0.0},{"$f":"DT70/DT73","v":0.0},{"$f":"DU70/DU73","v":0.0},{"$f":"DV70/DV73","v":0.0},{"$f":"DW70/DW73","v":0.0},{"$f":"DX70/DX73","v":0.0},{"$f":"DY70/DY73","v":0.0},{"$f":"DZ70/DZ73","v":0.0},{"$f":"EA70/EA73","v":0.0},{"$f":"EB70/EB73","v":0.0},{"$f":"EC70/EC73","v":0.0},{"$f":"ED70/ED73","v":0.0},{"$f":"EE70/EE73","v":0.0},{"$f":"EF70/EF73","v":0.0},{"$f":"EG70/EG73","v":0.0},{"$f":"EH70/EH73","v":0.0},{"$f":"EI70/EI73","v":0.0},{"$f":"EJ70/EJ73","v":0.0},{"$f":"EK70/EK73","v":0.0},{"$f":"EL70/EL73","v":0.0},{"$f":"EM70/EM73","v":0.0},{"$f":"EN70/EN73","v":0.0},{"$f":"EO70/EO73","v":0.0},{"$f":"EP70/EP73","v":0.0},{"$f":"EQ70/EQ73","v":0.0},{"$f":"ER70/ER73","v":0.0},{"$f":"ES70/ES73","v":0.0},{"$f":"ET70/ET73","v":0.0},{"$f":"EU70/EU73","v":0.0},{"$f":"EV70/EV73","v":0.0},{"$f":"EW70/EW73","v":0.0},{"$f":"EX70/EX73","v":0.0},{"$f":"EY70/EY73","v":0.0},{"$f":"EZ70/EZ73","v":0.0},{"$f":"FA70/FA73","v":0.0},{"$f":"FB70/FB73","v":0.0}]
[null,"4.16","Risk Adjustment Transfer Amount",{"$f":"D71/D73","v":-85.55},{"$f":"E71/E73","v":0.0},{"$f":"F71/F73","v":0.0},{"$f":"G71/G73","v":0.0},{"$f":"H71/H73","v":0.0},{"$f":"I71/I73","v":0.0},{"$f":"J71/J73","v":0.0},{"$f":"K71/K73","v":0.0},{"$f":"L71/L73","v":0.0},{"$f":"M71/M73","v":0.0},{"$f":"N71/N73","v":0.0},{"$f":"O71/O73","v":0.0},{"$f":"P71/P73","v":0.0},{"$f":"Q71/Q73","v":0.0},{"$f":"R71/R73","v":0.0},{"$f":"S71/S73","v":0.0},{"$f":"T71/T73","v":0.0},{"$f":"U71/U73","v":0.0},{"$f":"V71/V73","v":0.0},{"$f":"W71/W73","v":0.0},{"$f":"X71/X73","v":0.0},{"$f":"Y71/Y73","v":0.0},{"$f":"Z71/Z73","v":0.0},{"$f":"AA71/AA73","v":0.0},{"$f":"AB71/AB73","v":0.0},{"$f":"AC71/AC73","v":0.0},{"$f":"AD71/AD73","v":0.0},{"$f":"AE71/AE73","v":0.0},{"$f":"AF71/AF73","v":0.0},{"$f":"AG71/AG73","v":0.0},{"$f":"AH71/AH73","v":0.0},{"$f":"AI71/AI73","v":0.0},{"$f":"AJ71/AJ73","v":0.0},{"$f":"AK71/AK73","v":0.0},{"$f":"AL71/AL73","v":0.0},{"$f":"AM71/AM73","v":0.0},{"$f":"AN71/AN73","v":0.0},{"$f":"AO71/AO73","v":0.0},{"$f":"AP71/AP73","v":0.0},{"$f":"AQ71/AQ73","v":0.0},{"$f":"AR71/AR73","v":0.0},{"$f":"AS71/AS73","v":0.0},{"$f":"AT71/AT73","v":0.0},{"$f":"AU71/AU73","v":0.0},{"$f":"AV71/AV73","v":0.0},{"$f":"AW71/AW73","v":0.0},{"$f":"AX71/AX73","v":0.0},{"$f":"AY71/AY73","v":0.0},{"$f":"AZ71/AZ73","v":0.0},{"$f":"BA71/BA73","v":0.0},{"$f":"BB71/BB73","v":0.0},{"$f":"BC71/BC73","v":0.0},{"$f":"BD71/BD73","v":0.0},{"$f":"BE71/BE73","v":0.0},{"$f":"BF71/BF73","v":0.0},{"$f":"BG71/BG73","v":0.0},{"$f":"BH71/BH73","v":0.0},{"$f":"BI71/BI73","v":0.0},{"$f":"BJ71/BJ73","v":0.0},{"$f":"BK71/BK73","v":0.0},{"$f":"BL71/BL73","v":0.0},{"$f":"BM71/BM73","v":0.0},{"$f":"BN71/BN73","v":0.0},{"$f":"BO71/BO73","v":0.0},{"$f":"BP71/BP73","v":0.0},{"$f":"BQ71/BQ73","v":0.0},{"$f":"BR71/BR73","v":0.0},{"$f":"BS71/BS73","v":0.0},{"$f":"BT71/BT73","v":0.0},{"$f":"BU71/BU73","v":0.0},{"$f":"BV71/BV73","v":0.0},{"$f":"BW71/BW73","v":0.0},{"$f":"BX71/BX73","v":0.0},{"$f":"BY71/BY73","v":0.0},{"$f":"BZ71/BZ73","v":0.0},{"$f":"CA71/CA73","v":0.0},{"$f":"CB71/CB73","v":0.0},{"$f":"CC71/CC73","v":0.0},{"$f":"CD71/CD73","v":0.0},{"$f":"CE71/CE73","v":0.0},{"$f":"CF71/CF73","v":0.0},{"$f":"CG71/CG73","v":0.0},{"$f":"CH71/CH73","v":0.0},{"$f":"CI71/CI73","v":0.0},{"$f":"CJ71/CJ73","v":0.0},{"$f":"CK71/CK73","v":0.0},{"$f":"CL71/CL73","v":0.0},{"$f":"CM71/CM73","v":0.0},{"$f":"CN71/CN73","v":0.0},{"$f":"CO71/CO73","v":0.0},{"$f":"CP71/CP73","v":0.0},{"$f":"CQ71/CQ73","v":0.0},{"$f":"CR71/CR73","v":0.0},{"$f":"CS71/CS73","v":0.0},{"$f":"CT71/CT73","v":0.0},{"$f":"CU71/CU73","v":0.0},{"$f":"CV71/CV73","v":0.0},{"$f":"CW71/CW73","v":0.0},{"$f":"CX71/CX73","v":0.0},{"$f":"CY71/CY73","v":0.0},{"$f":"CZ71/CZ73","v":0.0},{"$f":"DA71/DA73","v":0.0},{"$f":"DB71/DB73","v":0.0},{"$f":"DC71/DC73","v":0.0},{"$f":"DD71/DD73","v":0.0},{"$f":"DE71/DE73","v":0.0},{"$f":"DF71/DF73","v":0.0},{"$f":"DG71/DG73","v":0.0},{"$f":"DH71/DH73","v":0.0},{"$f":"DI71/DI73","v":0.0},{"$f":"DJ71/DJ73","v":0.0},{"$f":"DK71/DK73","v":0.0},{"$f":"DL71/DL73","v":0.0},{"$f":"DM71/DM73","v":0.0},{"$f":"DN71/DN73","v":0.0},{"$f":"DO71/DO73","v":0.0},{"$f":"DP71/DP73","v":0.0},{"$f":"DQ71/DQ73","v":0.0},{"$f":"DR71/DR73","v":0.0},{"$f":"DS71/DS73","v":0.0},{"$f":"DT71/DT73","v":0.0},{"$f":"DU71/DU73","v":0.0},{"$f":"DV71/DV73","v":0.0},{"$f":"DW71/DW73","v":0.0},{"$f":"DX71/DX73","v":0.0},{"$f":"DY71/DY73","v":0.0},{"$f":"DZ71/DZ73","v":0.0},{"$f":"EA71/EA73","v":0.0},{"$f":"EB71/EB73","v":0.0},{"$f":"EC71/EC73","v":0.0},{"$f":"ED71/ED73","v":0.0},{"$f":"EE71/EE73","v":0.0},{"$f":"EF71/EF73","v":0.0},{"$f":"EG71/EG73","v":0.0},{"$f":"EH71/EH73","v":0.0},{"$f":"EI71/EI73","v":0.0},{"$f":"EJ71/EJ73","v":0.0},{"$f":"EK71/EK73","v":0.0},{"$f":"EL71/EL73","v":0.0},{"$f":"EM71/EM73","v":0.0},{"$f":"EN71/EN73","v":0.0},{"$f":"EO71/EO73","v":0.0},{"$f":"EP71/EP73","v":0.0},{"$f":"EQ71/EQ73","v":0.0},{"$f":"ER71/ER73","v":0.0},{"$f":"ES71/ES73","v":0.0},{"$f":"ET71/ET73","v":0.0},{"$f":"EU71/EU73","v":0.0},{"$f":"EV71/EV73","v":0.0},{"$f":"EW71/EW73","v":0.0},{"$f":"EX71/EX73","v":0.0},{"$f":"EY71/EY73","v":0.0},{"$f":"EZ71/EZ73","v":0.0},{"$f":"FA71/FA73","v":0.0},{"$f":"FB71/FB73","v":0.0}]
[null,"4.17","Premium",{"$f":"D72/D73","v":891.1084},{"$f":"E72/E73","v":0.0},{"$f":"F72/F73","v":0.0},{"$f":"G72/G73","v":0.0},{"$f":"H72/H73","v":0.0},{"$f":"I72/I73","v":0.0},{"$f":"J72/J73","v":0.0},{"$f":"K72/K73","v":0.0},{"$f":"L72/L73","v":0.0},{"$f":"M72/M73","v":0.0},{"$f":"N72/N73","v":0.0},{"$f":"O72/O73","v":0.0},{"$f":"P72/P73","v":0.0},{"$f":"Q72/Q73","v":0.0},{"$f":"R72/R73","v":0.0},{"$f":"S72/S73","v":0.0},{"$f":"T72/T73","v":0.0},{"$f":"U72/U73","v":0.0},{"$f":"V72/V73","v":0.0},{"$f":"W72/W73","v":0.0},{"$f":"X72/X73","v":0.0},{"$f":"Y72/Y73","v":0.0},{"$f":"Z72/Z73","v":0.0},{"$f":"AA72/AA73","v":0.0},{"$f":"AB72/AB73","v":0.0},{"$f":"AC72/AC73","v":0.0},{"$f":"AD72/AD73","v":0.0},{"$f":"AE72/AE73","v":0.0},{"$f":"AF72/AF73","v":0.0},{"$f":"AG72/AG73","v":0.0},{"$f":"AH72/AH73","v":0.0},{"$f":"AI72/AI73","v":0.0},{"$f":"AJ72/AJ73","v":0.0},{"$f":"AK72/AK73","v":0.0},{"$f":"AL72/AL73","v":0.0},{"$f":"AM72/AM73","v":0.0},{"$f":"AN72/AN73","v":0.0},{"$f":"AO72/AO73","v":0.0},{"$f":"AP72/AP73","v":0.0},{"$f":"AQ72/AQ73","v":0.0},{"$f":"AR72/AR73","v":0.0},{"$f":"AS72/AS73","v":0.0},{"$f":"AT72/AT73","v":0.0},{"$f":"AU72/AU73","v":0.0},{"$f":"AV72/AV73","v":0.0},{"$f":"AW72/AW73","v":0.0},{"$f":"AX72/AX73","v":0.0},{"$f":"AY72/AY73","v":0.0},{"$f":"AZ72/AZ73","v":0.0},{"$f":"BA72/BA73","v":0.0},{"$f":"BB72/BB73","v":0.0},{"$f":"BC72/BC73","v":0.0},{"$f":"BD72/BD73","v":0.0},{"$f":"BE72/BE73","v":0.0},{"$f":"BF72/BF73","v":0.0},{"$f":"BG72/BG73","v":0.0},{"$f":"BH72/BH73","v":0.0},{"$f":"BI72/BI73","v":0.0},{"$f":"BJ72/BJ73","v":0.0},{"$f":"BK72/BK73","v":0.0},{"$f":"BL72/BL73","v":0.0},{"$f":"BM72/BM73","v":0.0},{"$f":"BN72/BN73","v":0.0},{"$f":"BO72/BO73","v":0.0},{"$f":"BP72/BP73","v":0.0},{"$f":"BQ72/BQ73","v":0.0},{"$f":"BR72/BR73","v":0.0},{"$f":"BS72/BS73","v":0.0},{"$f":"BT72/BT73","v":0.0},{"$f":"BU72/BU73","v":0.0},{"$f":"BV72/BV73","v":0.0},{"$f":"BW72/BW73","v":0.0},{"$f":"BX72/BX73","v":0.0},{"$f":"BY72/BY73","v":0.0},{"$f":"BZ72/BZ73","v":0.0},{"$f":"CA72/CA73","v":0.0},{"$f":"CB72/CB73","v":0.0},{"$f":"CC72/CC73","v":0.0},{"$f":"CD72/CD73","v":0.0},{"$f":"CE72/CE73","v":0.0},{"$f":"CF72/CF73","v":0.0},{"$f":"CG72/CG73","v":0.0},{"$f":"CH72/CH73","v":0.0},{"$f":"CI72/CI73","v":0.0},{"$f":"CJ72/CJ73","v":0.0},{"$f":"CK72/CK73","v":0.0},{"$f":"CL72/CL73","v":0.0},{"$f":"CM72/CM73","v":0.0},{"$f":"CN72/CN73","v":0.0},{"$f":"CO72/CO73","v":0.0},{"$f":"CP72/CP73","v":0.0},{"$f":"CQ72/CQ73","v":0.0},{"$f":"CR72/CR73","v":0.0},{"$f":"CS72/CS73","v":0.0},{"$f":"CT72/CT73","v":0.0},{"$f":"CU72/CU73","v":0.0},{"$f":"CV72/CV73","v":0.0},{"$f":"CW72/CW73","v":0.0},{"$f":"CX72/CX73","v":0.0},{"$f":"CY72/CY73","v":0.0},{"$f":"CZ72/CZ73","v":0.0},{"$f":"DA72/DA73","v":0.0},{"$f":"DB72/DB73","v":0.0},{"$f":"DC72/DC73","v":0.0},{"$f":"DD72/DD73","v":0.0},{"$f":"DE72/DE73","v":0.0},{"$f":"DF72/DF73","v":0.0},{"$f":"DG72/DG73","v":0.0},{"$f":"DH72/DH73","v":0.0},{"$f":"DI72/DI73","v":0.0},{"$f":"DJ72/DJ73","v":0.0},{"$f":"DK72/DK73","v":0.0},{"$f":"DL72/DL73","v":0.0},{"$f":"DM72/DM73","v":0.0},{"$f":"DN72/DN73","v":0.0},{"$f":"DO72/DO73","v":0.0},{"$f":"DP72/DP73","v":0.0},{"$f":"DQ72/DQ73","v":0.0},{"$f":"DR72/DR73","v":0.0},{"$f":"DS72/DS73","v":0.0},{"$f":"DT72/DT73","v":0.0},{"$f":"DU72/DU73","v":0.0},{"$f":"DV72/DV73","v":0.0},{"$f":"DW72/DW73","v":0.0},{"$f":"DX72/DX73","v":0.0},{"$f":"DY72/DY73","v":0.0},{"$f":"DZ72/DZ73","v":0.0},{"$f":"EA72/EA73","v":0.0},{"$f":"EB72/EB73","v":0.0},{"$f":"EC72/EC73","v":0.0},{"$f":"ED72/ED73","v":0.0},{"$f":"EE72/EE73","v":0.0},{"$f":"EF72/EF73","v":0.0},{"$f":"EG72/EG73","v":0.0},{"$f":"EH72/EH73","v":0.0},{"$f":"EI72/EI73","v":0.0},{"$f":"EJ72/EJ73","v":0.0},{"$f":"EK72/EK73","v":0.0},{"$f":"EL72/EL73","v":0.0},{"$f":"EM72/EM73","v":0.0},{"$f":"EN72/EN73","v":0.0},{"$f":"EO72/EO73","v":0.0},{"$f":"EP72/EP73","v":0.0},{"$f":"EQ72/EQ73","v":0.0},{"$f":"ER72/ER73","v":0.0},{"$f":"ES72/ES73","v":0.0},{"$f":"ET72/ET73","v":0.0},{"$f":"EU72/EU73","v":0.0},{"$f":"EV72/EV73","v":0.0},{"$f":"EW72/EW73","v":0.0},{"$f":"EX72/EX73","v":0.0},{"$f":"EY72/EY73","v":0.0},{"$f":"EZ72/EZ73","v":0.0},{"$f":"FA72/FA73","v":0.0},{"$f":"FB72/FB73","v":0.0}]

{"sheet":"Wksh 3 - Rating Areas","index":2,"n_rows":13,"n_cols":3,"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."]
["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",0.76]
["Rating Area 2",0.7215]
["Rating Area 3",0.678]
["Rating Area 4",0.7287]
["Rating Area 5",0.707]
["Rating Area 6",0.778]
["Rating Area 7",0.8156]
["Rating Area 8",0.808]

{"sheet":"PlanTemplate","index":3,"n_rows":82,"n_cols":15,"rows_kept":82,"cut":false,"hidden":true,"merged":[[4,6,4,8],[9,3,21,3],[46,3,50,3],[52,3,56,3]]}
["REBUILD",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,"Rating Area 1","AL","New","Platinum","Yes"]
[null,"1.2","Product ID",null,null,null,null,null,null,null,"Rating Area 2","AK","Renewing","Gold","No"]
[null,"1.3","Plan Name",null,null,null,null,null,null,null,"Rating Area 3","AZ","Terminated","Silver"]
[null,"1.4","Plan ID (Standard Component ID)",null,null,null,null,null,null,null,"Rating Area 4","AR",null,"Bronze"]
[null,"1.5","Metal",null,null,null,null,null,null,null,"Rating Area 5","CA",null,"Catastrophic"]
[null,"1.6","AV Metal Value",null,null,null,null,null,null,null,"Rating Area 6","CO",null,"Not Applicable"]
[null,"1.7","Plan Category",null,null,null,null,null,null,null,"Rating Area 7","CT"]
[null,"1.8","Plan Type",null,null,null,null,null,null,null,"Rating Area 8","DC"]
[null,"1.9","Exchange Plan?",null,null,null,null,null,null,null,null,"DE"]
[null,"1.10","Effective Date of Proposed Rates",null,null,null,null,null,null,null,null,"FL"]
[null,"1.11","Cumulative Rate Change %  (over 12 mos prior)",null,null,null,null,null,null,null,null,"GA"]
[null,"1.12","Product Rate Increase %",null,null,null,null,null,null,null,null,"HI"]
[null,"1.13","Submission Level Rate Increase %",null,null,null,null,null,null,null,null,"ID"]
[null,null,null,null,null,null,null,null,null,null,null,"IL"]
[null,null,"Section II: Experience Period and Current Plan Level Information",null,null,null,null,null,null,null,null,"IN"]
[null,"2.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":""},null,null,null,null,null,null,"IA"]
[null,"2.2","Allowed Claims",{"$f":"SUM(E26:XFD26)","v":0},null,null,null,null,null,null,null,"KS"]
[null,"2.3","Reinsurance",{"$f":"SUM(E27:XFD27)","v":0},null,null,null,null,null,null,null,"KY"]
[null,"2.4","Member Cost Sharing",{"$f":"SUM(E28:XFD28)","v":0},null,null,null,null,null,null,null,"LA"]
[null,"2.5","Cost Sharing Reduction",{"$f":"SUM(E29:XFD29)","v":0},null,null,null,null,null,null,null,"ME"]
[null,"2.6","Incurred Claims",{"$f":"D26-D27-D28-D29","v":0},{"$f":"E26-E27-E28-E29","v":0},null,null,null,null,null,null,"MD"]
[null,"2.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E31:XFD31)","v":0},null,null,null,null,null,null,null,"MA"]
[null,"2.8","Premium",{"$f":"SUM(E32:XFD32)","v":0},null,null,null,null,null,null,null,"MI"]
[null,"2.9","Experience Period Member Months",{"$f":"SUM(E33:XFD33)","v":0},null,null,null,null,null,null,null,"MN"]
[null,"2.10","Current Enrollment",{"$f":"SUM(E34:XFD34)","v":0},null,null,null,null,null,null,null,"MS"]
[null,"2.11","Current Premium PMPM",{"$f":"SUMPRODUCT(E35:XFD35,E34:XFD34)/D34","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"MO"]
[null,"2.12","Loss Ratio",{"$f":"D30/(D31+D32)","v":{"$error":"#DIV/0!"}},{"$f":"E30/(E31+E32)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"MT"]
[null,null,"Per Member Per Month",null,null,null,null,null,null,null,null,"NE"]
[null,"2.13","Allowed Claims",{"$f":"D26/D33","v":{"$error":"#DIV/0!"}},{"$f":"E26/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NV"]
[null,"2.14","Reinsurance",{"$f":"D27/D33","v":{"$error":"#DIV/0!"}},{"$f":"E27/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NH"]
[null,"2.15","Member Cost Sharing",{"$f":"D28/D33","v":{"$error":"#DIV/0!"}},{"$f":"E28/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NJ"]
[null,"2.16","Cost Sharing Reduction",{"$f":"D29/D33","v":{"$error":"#DIV/0!"}},{"$f":"E29/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NM"]
[null,"2.17","Incurred Claims",{"$f":"D30/D33","v":{"$error":"#DIV/0!"}},{"$f":"E30/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NY"]
[null,"2.18","Risk Adjustment Transfer Amount",{"$f":"D31/D33","v":{"$error":"#DIV/0!"}},{"$f":"E31/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"NC"]
[null,"2.19","Premium",{"$f":"D32/D33","v":{"$error":"#DIV/0!"}},{"$f":"E32/E33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"ND"]
[null,null,null,null,null,null,null,null,null,null,null,"OH"]
[null,null,"Section III: Plan Adjustment Factors",null,null,null,null,null,null,null,null,"OK"]
[null,"3.1","Plan ID (Standard Component ID)",null,{"$f":"IF(E13<>\"\",E13,\"\")","v":""},null,null,null,null,null,null,"OR"]
[null,"3.2","Market Adjusted Index Rate",null,{"$f":"'Wksh 1 - Market Experience'!F46","v":0},null,null,null,null,null,null,"PA"]
[null,"3.3","AV and Cost Sharing Design of Plan",null,null,null,null,null,null,null,null,"RI"]
[null,"3.4","Provider Network Adjustment",null,null,null,null,null,null,null,null,"SC"]
[null,"3.5","Benefits in Addition to EHB",null,null,null,null,null,null,null,null,"SD"]
[null,null,"Administrative Costs",null,null,null,null,null,null,null,null,"TN"]
[null,"3.6","Administrative Expense",null,null,null,null,null,null,null,null,"TX"]
[null,"3.7","Taxes and Fees",null,null,null,null,null,null,null,null,"UT"]
[null,"3.8","Profit & Risk Load",null,null,null,null,null,null,null,null,"VT"]
[null,"3.9","Catastrophic Adjustment",null,null,null,null,null,null,null,null,"VA"]
[null,"3.10","Plan Adjusted Index Rate",null,{"$f":"($E$48*PRODUCT(E49:E51)*E56)/(1-SUM(E53:E55))","v":0},null,null,null,null,null,null,"WA"]
[null,null,null,null,null,null,null,null,null,null,null,"WV"]
[null,"3.11","Age Calibration Factor",null,{"$f":"IF(D59<>\"\", D59, \"\")","v":""},null,null,null,null,null,null,"WI"]
[null,"3.12","Geographic Calibration Factor",null,{"$f":"IF(D60<>\"\", D60, \"\")","v":""},null,null,null,null,null,null,"WY"]
[null,"3.13","Tobacco Calibration Factor",null,{"$f":"IF(D61<>\"\", D61, \"\")","v":""}]
[null,"3.14","Calibrated Plan Adjusted Index Rate",null,{"$f":"E57*(PRODUCT($E$59:$E$61))","v":0}]
[]
[null,null,"Section IV: Projected Plan Level Information"]
[null,"4.1","Plan ID (Standard Component ID)","Total",{"$f":"IF(E13<>\"\",E13,\"\")","v":""}]
[null,"4.2","Allowed Claims",{"$f":"SUM(E66:XFD66)","v":0}]
[null,"4.3","Reinsurance",{"$f":"SUM(E67:XFD67)","v":0}]
[null,"4.4","Member Cost Sharing",{"$f":"SUM(E68:XFD68)","v":0}]
[null,"4.5","Cost Sharing Reduction",{"$f":"SUM(E69:XFD69)","v":0}]
[null,"4.6","Incurred Claims",{"$f":"D66-D67-D68-D69","v":0},{"$f":"E66-E67-E68-E69","v":0}]
[null,"4.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E71:XFD71)","v":0}]
[null,"4.8","Premium",{"$f":"SUM(E72:XFD72)","v":0}]
[null,"4.9","Projected Member Months",{"$f":"SUM(E73:XFD73)","v":0}]
[null,"4.10","Loss Ratio",{"$f":"D70/(D71+D72)","v":{"$error":"#DIV/0!"}},{"$f":"E70/(E71+E72)","v":{"$error":"#DIV/0!"}}]
[null,null,"Per Member Per Month"]
[null,"4.11","Allowed Claims",{"$f":"D66/D73","v":{"$error":"#DIV/0!"}},{"$f":"E66/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.12","Reinsurance",{"$f":"D67/D73","v":{"$error":"#DIV/0!"}},{"$f":"E67/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.13","Member Cost Sharing",{"$f":"D68/D73","v":{"$error":"#DIV/0!"}},{"$f":"E68/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.14","Cost Sharing Reduction",{"$f":"D69/D73","v":{"$error":"#DIV/0!"}},{"$f":"E69/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.15","Incurred Claims",{"$f":"D70/D73","v":{"$error":"#DIV/0!"}},{"$f":"E70/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.16","Risk Adjustment Transfer Amount",{"$f":"D71/D73","v":{"$error":"#DIV/0!"}},{"$f":"E71/E73","v":{"$error":"#DIV/0!"}}]
[null,"4.17","Premium",{"$f":"D72/D73","v":{"$error":"#DIV/0!"}},{"$f":"E72/E73","v":{"$error":"#DIV/0!"}}]