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

{"sheet":"Wksh 1 - Market Experience","index":0,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[[29,3,29,6],[111,0,111,14],[49,1,49,16],[7,1,8,16],[21,3,21,4],[21,5,21,6],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3]]}
["Press TAB and directional arrow keys to read through the document. If macros are disabled, press and hold the ALT key and press the F, then I, and then N key. After that, select the Enable All Content option by pressing enter. (note that you can also press the C key to select \"Enable All Content\")  Instructions can be found in cells K1 through K4. If screen reader fails to announce a cell after performing a dropdown selection, please press F2 and then ESC to force the screen reader to resume.","Unified Rate Review v6.1 [assistive technology users, please reference cell A1 for instructions]",null,null,null,null,null,null,null,null,"To add a product to Worksheet 2 - Plan Product Info, select the Add Product button or Ctrl + Shift + P."]
[null,null,null,null,null,null,null,null,null,null,"To add a plan to Worksheet 2 - Plan Product Info, select the Add Plan button or Ctrl + Shift + L."]
[null,"Company Legal Name:","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):",{"$f":"MAX('Wksh 2 - Plan Product Info'!E19:DA19)","v":"00:00:00"},"Market: ","Small Group"]
[]
[]
[null,"Market Level Calculations (Same for all Plans)"]
[]
[]
[null,"Section I: Experience Period Data"]
[null,"Experience Period:",null,"2023-01-01","to",{"$f":"EDATE(D12,12)-1","v":"12/31/2023"}]
[null,null,null,null,"Total","PMPM"]
[null,"Allowed Claims",null,null,1.990110258E7,{"$f":"E14/E19","v":721.0022}]
[null,"Reinsurance",null,null,0.0,{"$f":"E15/E19","v":0.0}]
[null,"Incurred Claims in Experience Period",null,null,1.604940905E7,{"$f":"E16/E19","v":581.4582}]
[null,"Risk Adjustment",null,null,-2078966.58,{"$f":"E17/E19","v":-75.3194}]
[null,"Experience Period Premium",null,null,2.121394641E7,{"$f":"E18/E19","v":768.5656}]
[null,"Experience Period Member Months",null,null,{"$f":"'Wksh 2 - Plan Product Info'!D33","v":27602.0}]
[]
[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",106.03,1.04,1.053,1.04,1.038,{"$f":"PRODUCT(C24:G24)","v":125.3491}]
[null,"Outpatient Hospital",329.67,1.04,1.053,1.04,1.038,389.7372]
[null,"Professional",131.52,1.04,1.053,1.04,1.038,155.4835]
[null,"Other Medical",1.1,1.04,1.053,1.04,1.038,1.3004]
[null,"Capitation",17.25,1.04,1.053,1.04,1.038,20.393]
[null,"Prescription Drug",135.43,1.04,1.053,1.04,1.038,160.1059]
[null,"Total",{"$f":"SUM(C24:C29)","v":721.0},null,null,null,null,{"$f":"SUM(H24:H29)","v":852.369}]
[]
[null,"Morbidity Adjustment",null,null,null,1.06]
[null,"Demographic Shift",null,null,null,1.0]
[null,"Plan Design Changes",null,null,null,1.003]
[null,"Other",null,null,null,0.961]
[null,"Adjusted Trended EHB Allowed Claims PMPM for",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":"1/1/2025"},null,{"$f":"H30*PRODUCT(F32:F35)","v":870.8791}]
[]
[null,"Manual EHB Allowed Claims PMPM",null,null,null,878.9]
[null,"Applied Credibility %",null,null,null,0.0]
[]
[null,null,null,null,null,null,"Projected Period Totals"]
[null,"Projected Index Rate for",null,{"$f":"IF(C5<>\"\",C5,\"\")","v":"1/1/2025"},null,{"$f":"ROUND(F39*F36+(1-F39)*F38,2)","v":878.9},{"$f":"F42*F48","v":1.33267607E7}]
[null,"Reinsurance",null,null,null,0.0,{"$f":"F43*F48","v":0.0}]
[null,"Risk Adjustment Payment/Charge",null,null,null,-119.21,{"$f":"F44*F48","v":-1807581.23}]
[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":998.11},{"$f":"F46*F48","v":1.513434193E7}]
[]
[null,"Projected Member Months",null,null,null,{"$f":"'Wksh 2 - Plan Product Info'!D73","v":15163.0}]
[]
[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":105,"rows_kept":82,"cut":false,"hidden":false,"merged":[[6,2,7,21],[10,4,10,5],[9,4,9,5],[20,4,20,5],[10,6,10,54],[9,6,9,54],[20,6,20,54],[10,55,10,102],[9,55,9,102],[20,55,20,102],[10,103,10,104],[9,103,9,104],[20,103,20,104],[47,4,47,104],[58,4,58,104],[59,4,59,104],[60,4,60,104],[21,4,21,104]]}
["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,"23671KY002 Plans",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,"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,"23671KY009 Plans"]
[null,"1.2","Product ID",null,"23671KY002",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,"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,"23671KY009"]
[null,"1.3","Plan Name",null,"CC-BI","CC-CX","DW15","DW19","DW2O","DW16","DW17","DW18","DW2A","DW2B","DW2C","DW13","DW2K","DW24","DW2L","DW2M","DW2N","DW2P","DW2Q","DW2R","DW22","CC-B5","CM-SA","CC-CM","CC-B7","CM-SW","CC-DA","CC-DB","CC-CA","CC-BZ","CM-R8","CM-SC","CM-SD","CM-SE","CM-S2","CM-S3","CM-S4","CM-S5","CM-S6","CM-S8","CM-S9","CM-TA","CM-TB","CM-TC","CM-SI","CM-TF","CM-TG","CM-TK","CM-TL","CM-TM","CM-TO","DW2Z","DW1X","DW1Y","DW1Z","DW12","DW2D","DW2E","DW2F","DW2G","DW14","DW2S","DW25","DW2T","DW2U","DW2V","DW2W","DW2X","DW2Y","DW23","CC-BK","CC-CF","CC-CG","CM-SU","CC-C6","CC-C7","DDST","CT9F","CM-SM","CM-SS","CM-TD","CM-TI","CM-TJ","CT8E","CT8F","CT8G","CT8H","DDSU","DDSV","DDSW","CT8M","CT87","DDT7","CT89","CT9A","CT9B","CT9C","CT9D","CT9E","CC-CO","CC-CP"]
[null,"1.4","Plan ID (Standard Component ID)",null,"23671KY0020047","23671KY0020078","23671KY0070003","23671KY0070012","23671KY0070037","23671KY0070046","23671KY0070047","23671KY0070048","23671KY0070049","23671KY0070050","23671KY0070051","23671KY0070052","23671KY0070053","23671KY0070054","23671KY0070055","23671KY0070056","23671KY0070057","23671KY0070058","23671KY0070059","23671KY0070060","23671KY0070061","23671KY0070002","23671KY0070004","23671KY0070005","23671KY0070006","23671KY0070007","23671KY0070008","23671KY0070009","23671KY0070011","23671KY0070014","23671KY0070017","23671KY0070019","23671KY0070020","23671KY0070021","23671KY0070022","23671KY0070023","23671KY0070024","23671KY0070025","23671KY0070026","23671KY0070028","23671KY0070029","23671KY0070030","23671KY0070031","23671KY0070032","23671KY0070035","23671KY0070039","23671KY0070040","23671KY0070041","23671KY0070042","23671KY0070043","23671KY0070045","23671KY0080025","23671KY0080034","23671KY0080035","23671KY0080036","23671KY0080037","23671KY0080038","23671KY0080039","23671KY0080040","23671KY0080041","23671KY0080042","23671KY0080043","23671KY0080044","23671KY0080045","23671KY0080046","23671KY0080047","23671KY0080048","23671KY0080049","23671KY0080050","23671KY0080067","23671KY0080001","23671KY0080003","23671KY0080004","23671KY0080005","23671KY0080006","23671KY0080007","23671KY0080009","23671KY0080010","23671KY0080023","23671KY0080028","23671KY0080029","23671KY0080032","23671KY0080033","23671KY0080051","23671KY0080052","23671KY0080053","23671KY0080054","23671KY0080055","23671KY0080056","23671KY0080057","23671KY0080058","23671KY0080059","23671KY0080060","23671KY0080061","23671KY0080062","23671KY0080063","23671KY0080064","23671KY0080065","23671KY0080066","23671KY0090001","23671KY0090002"]
[null,"1.5","Metal",null,"Silver","Silver","Gold","Silver","Gold","Gold","Gold","Gold","Silver","Bronze","Gold","Gold","Platinum","Platinum","Gold","Gold","Gold","Gold","Gold","Silver","Gold","Silver","Bronze","Silver","Gold","Silver","Silver","Silver","Silver","Silver","Silver","Bronze","Silver","Gold","Platinum","Platinum","Gold","Gold","Silver","Silver","Gold","Gold","Gold","Silver","Gold","Gold","Gold","Gold","Gold","Gold","Silver","Silver","Gold","Gold","Gold","Gold","Silver","Silver","Bronze","Gold","Gold","Platinum","Platinum","Gold","Gold","Gold","Gold","Gold","Gold","Gold","Silver","Gold","Silver","Silver","Silver","Silver","Silver","Silver","Gold","Gold","Gold","Gold","Silver","Gold","Gold","Gold","Gold","Silver","Bronze","Gold","Gold","Platinum","Platinum","Gold","Gold","Gold","Gold","Gold","Gold","Silver","Silver"]
[null,"1.6","AV Metal Value",null,0.718,0.72,0.802,0.718,0.8,0.795,0.794,0.794,0.716,0.648,0.819,0.793,0.894,0.883,0.799,0.79,0.804,0.791,0.787,0.714,0.806,0.717,0.65,0.713,0.815,0.705,0.693,0.67,0.719,0.72,0.715,0.65,0.719,0.818,0.87,0.873,0.787,0.781,0.718,0.72,0.801,0.802,0.814,0.698,0.781,0.806,0.791,0.775,0.784,0.795,0.715,0.714,0.802,0.795,0.794,0.794,0.718,0.716,0.648,0.819,0.793,0.894,0.883,0.799,0.79,0.804,0.8,0.791,0.787,0.806,0.712,0.796,0.712,0.705,0.693,0.67,0.72,0.718,0.781,0.82,0.806,0.776,0.715,0.807,0.797,0.793,0.793,0.716,0.649,0.816,0.79,0.903,0.881,0.809,0.795,0.815,0.808,0.796,0.787,0.718,0.716]
[null,"1.7","Plan Category",null,"Terminated","Terminated","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","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","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","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated","Terminated"]
[null,"1.8","Plan Type",null,"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","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"]
[null,"1.10","Effective Date of Proposed Rates",null,"2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01","2025-01-01"]
[null,"1.11","Cumulative Rate Change %  (over 12 mos prior)",null,0.0,0.0,0.153,0.1513,0.154,0.1543,0.1575,0.1556,0.1541,0.174,0.1489,0.156,0.1504,0.1418,0.1534,0.1582,0.1517,0.1576,0.1629,0.1678,0.1522,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.1661,0.1529,0.153,0.1562,0.1564,0.1507,0.1536,0.1745,0.1485,0.156,0.1498,0.1435,0.1521,0.1568,0.1524,0.1536,0.1584,0.1619,0.1515,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"1.12","Product Rate Increase %",null,{"$f":"IF(SUMPRODUCT((E16:F16=\"Renewing\")*((E14:F14=\"Platinum\")+(E14:F14=\"Gold\")+(E14:F14=\"Silver\")+(E14:F14=\"Bronze\")+(E14:F14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+E20:F20,E34:F34,E35:F35,--(E16:F16=\"Renewing\")*((E14:F14=\"Platinum\")+(E14:F14=\"Gold\")+(E14:F14=\"Silver\")+(E14:F14=\"Bronze\")+(E14:F14=\"Catastrophic\")))/SUMPRODUCT(E34:F34,E35:F35,--(E16:F16=\"Renewing\")*((E14:F14=\"Platinum\")+(E14:F14=\"Gold\")+(E14:F14=\"Silver\")+(E14:F14=\"Bronze\")+(E14:F14=\"Catastrophic\"))), 4)-1, 4))","v":0.0},null,{"$f":"IF(SUMPRODUCT((G16:BC16=\"Renewing\")*((G14:BC14=\"Platinum\")+(G14:BC14=\"Gold\")+(G14:BC14=\"Silver\")+(G14:BC14=\"Bronze\")+(G14:BC14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+G20:BC20,G34:BC34,G35:BC35,--(G16:BC16=\"Renewing\")*((G14:BC14=\"Platinum\")+(G14:BC14=\"Gold\")+(G14:BC14=\"Silver\")+(G14:BC14=\"Bronze\")+(G14:BC14=\"Catastrophic\")))/SUMPRODUCT(G34:BC34,G35:BC35,--(G16:BC16=\"Renewing\")*((G14:BC14=\"Platinum\")+(G14:BC14=\"Gold\")+(G14:BC14=\"Silver\")+(G14:BC14=\"Bronze\")+(G14:BC14=\"Catastrophic\"))), 4)-1, 4))","v":0.0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT((BD16:CY16=\"Renewing\")*((BD14:CY14=\"Platinum\")+(BD14:CY14=\"Gold\")+(BD14:CY14=\"Silver\")+(BD14:CY14=\"Bronze\")+(BD14:CY14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+BD20:CY20,BD34:CY34,BD35:CY35,--(BD16:CY16=\"Renewing\")*((BD14:CY14=\"Platinum\")+(BD14:CY14=\"Gold\")+(BD14:CY14=\"Silver\")+(BD14:CY14=\"Bronze\")+(BD14:CY14=\"Catastrophic\")))/SUMPRODUCT(BD34:CY34,BD35:CY35,--(BD16:CY16=\"Renewing\")*((BD14:CY14=\"Platinum\")+(BD14:CY14=\"Gold\")+(BD14:CY14=\"Silver\")+(BD14:CY14=\"Bronze\")+(BD14:CY14=\"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,{"$f":"IF(SUMPRODUCT((CZ16:DA16=\"Renewing\")*((CZ14:DA14=\"Platinum\")+(CZ14:DA14=\"Gold\")+(CZ14:DA14=\"Silver\")+(CZ14:DA14=\"Bronze\")+(CZ14:DA14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+CZ20:DA20,CZ34:DA34,CZ35:DA35,--(CZ16:DA16=\"Renewing\")*((CZ14:DA14=\"Platinum\")+(CZ14:DA14=\"Gold\")+(CZ14:DA14=\"Silver\")+(CZ14:DA14=\"Bronze\")+(CZ14:DA14=\"Catastrophic\")))/SUMPRODUCT(CZ34:DA34,CZ35:DA35,--(CZ16:DA16=\"Renewing\")*((CZ14:DA14=\"Platinum\")+(CZ14:DA14=\"Gold\")+(CZ14:DA14=\"Silver\")+(CZ14:DA14=\"Bronze\")+(CZ14:DA14=\"Catastrophic\"))), 4)-1, 4))","v":0.0}]
[null,"1.13","Submission Level Rate Increase %",null,{"$f":"IF(SUMPRODUCT((E16:DA16=\"Renewing\")*((E14:DA14=\"Platinum\")+(E14:DA14=\"Gold\")+(E14:DA14=\"Silver\")+(E14:DA14=\"Bronze\")+(E14:DA14=\"Catastrophic\")))=0, 0, ROUND(ROUND(SUMPRODUCT(1+E20:DA20,E34:DA34,E35:DA35,--(E16:DA16=\"Renewing\")*((E14:DA14=\"Platinum\")+(E14:DA14=\"Gold\")+(E14:DA14=\"Silver\")+(E14:DA14=\"Bronze\")+(E14:DA14=\"Catastrophic\")))/SUMPRODUCT(E34:DA34,E35:DA35,--(E16:DA16=\"Renewing\")*((E14:DA14=\"Platinum\")+(E14:DA14=\"Gold\")+(E14:DA14=\"Silver\")+(E14:DA14=\"Bronze\")+(E14:DA14=\"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":"'Wksh 1 - Market Experience'!E14","v":0},"2.2","Allowed Claims",{"$f":"SUM(E26:XFD26)","v":1.990110258E7},{"$f":"0","v":0.0},{"$f":"300.65","v":0.0},{"$f":"4763914.75","v":0.0},{"$f":"1178757.24","v":0.0},{"$f":"455209.96","v":0.0},{"$f":"402054.39","v":0.0},{"$f":"813936.92","v":0.0},{"$f":"992684.3","v":0.0},{"$f":"74667.45","v":0.0},{"$f":"136846.73","v":0.0},{"$f":"0","v":0.0},{"$f":"156402.83","v":0.0},{"$f":"126263.96","v":0.0},{"$f":"940676.37","v":0.0},{"$f":"296414.97","v":0.0},{"$f":"6105.79","v":0.0},{"$f":"240684.04","v":0.0},{"$f":"64002.42","v":0.0},{"$f":"128054.3","v":0.0},{"$f":"109703.2","v":0.0},{"$f":"0","v":0.0},{"$f":"287388.92","v":0.0},{"$f":"207308.55","v":0.0},{"$f":"9092.83","v":0.0},{"$f":"1568011.01","v":0.0},{"$f":"182041.34","v":0.0},{"$f":"21468.15","v":0.0},{"$f":"24872.82","v":0.0},{"$f":"1434.69","v":0.0},{"$f":"9103.28","v":0.0},{"$f":"93.11","v":0.0},{"$f":"71024.51","v":0.0},{"$f":"448817.34","v":0.0},{"$f":"180953.6","v":0.0},{"$f":"313351.25","v":0.0},{"$f":"327093.94","v":0.0},{"$f":"53741.3","v":0.0},{"$f":"78255.18","v":0.0},{"$f":"380651.5","v":0.0},{"$f":"1589661.64","v":0.0},{"$f":"393257.2","v":0.0},{"$f":"219812.48","v":0.0},{"$f":"31486.53","v":0.0},{"$f":"39838.32","v":0.0},{"$f":"6450.11","v":0.0},{"$f":"29737.74","v":0.0},{"$f":"166500.04","v":0.0},{"$f":"489.54","v":0.0},{"$f":"24340.88","v":0.0},{"$f":"25240.03","v":0.0},{"$f":"33601.63","v":0.0},{"$f":"107046.36","v":0.0},{"$f":"66564.9","v":0.0},{"$f":"271551.26","v":0.0},{"$f":"0","v":0.0},{"$f":"17.23","v":0.0},{"$f":"3826.64","v":0.0},{"$f":"26194.93","v":0.0},{"$f":"634.18","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"30185.95","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"368972.27","v":0.0},{"$f":"47308.02","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"2117.57","v":0.0},{"$f":"753290.07","v":0.0},{"$f":"361.68","v":0.0},{"$f":"0","v":0.0},{"$f":"21812.48","v":0.0},{"$f":"154.11","v":0.0},{"$f":"24512.35","v":0.0},{"$f":"99469.99","v":0.0},{"$f":"14707.88","v":0.0},{"$f":"161779.82","v":0.0},{"$f":"29824.49","v":0.0},{"$f":"34.46","v":0.0},{"$f":"38288.68","v":0.0},{"$f":"64889.85","v":0.0},{"$f":"5961.06","v":0.0},{"$f":"0","v":0.0},{"$f":"1343.06","v":0.0},{"$f":"0","v":0.0},{"$f":"6134.5","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"17087.04","v":0.0},{"$f":"38076.17","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"56027.3","v":0.0},{"$f":"0","v":0.0},{"$f":"923.06","v":0.0},{"$f":"30205.49","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},{"$f":"0","v":0.0}]
[null,"2.4","Member Cost Sharing",{"$f":"SUM(E28:XFD28)","v":3851693.53},{"$f":"0","v":0.0},{"$f":"53.41","v":0.0},{"$f":"927703.32","v":0.0},{"$f":"54849.82","v":0.0},{"$f":"80148.06","v":0.0},{"$f":"111500.48","v":0.0},{"$f":"63183.45","v":0.0},{"$f":"194955.99","v":0.0},{"$f":"15608.46","v":0.0},{"$f":"70386.19","v":0.0},{"$f":"0","v":0.0},{"$f":"33525.65","v":0.0},{"$f":"12830.64","v":0.0},{"$f":"63161.38","v":0.0},{"$f":"38095.43","v":0.0},{"$f":"5453.14","v":0.0},{"$f":"47472.77","v":0.0},{"$f":"27392.55","v":0.0},{"$f":"47195.72","v":0.0},{"$f":"21561.04","v":0.0},{"$f":"0","v":0.0},{"$f":"41609.22","v":0.0},{"$f":"5307.02","v":0.0},{"$f":"7165.35","v":0.0},{"$f":"273369.3","v":0.0},{"$f":"59374.17","v":0.0},{"$f":"11020.18","v":0.0},{"$f":"2253.4","v":0.0},{"$f":"262.52","v":0.0},{"$f":"5963.79","v":0.0},{"$f":"24.19","v":0.0},{"$f":"40345.36","v":0.0},{"$f":"163320.27","v":0.0},{"$f":"53536.59","v":0.0},{"$f":"51304.61","v":0.0},{"$f":"32580.3","v":0.0},{"$f":"21423.25","v":0.0},{"$f":"36478.3","v":0.0},{"$f":"109655.68","v":0.0},{"$f":"393360.02","v":0.0},{"$f":"62359.42","v":0.0},{"$f":"94048.93","v":0.0},{"$f":"10518.87","v":0.0},{"$f":"11421.64","v":0.0},{"$f":"5011.14","v":0.0},{"$f":"7070.74","v":0.0},{"$f":"41173.49","v":0.0},{"$f":"274.07","v":0.0},{"$f":"11025.6","v":0.0},{"$f":"5339.11","v":0.0},{"$f":"15671.54","v":0.0},{"$f":"60566.99","v":0.0},{"$f":"9626.35","v":0.0},{"$f":"42685.09","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"11.75","v":0.0},{"$f":"8139.03","v":0.0},{"$f":"125.92","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"6125.78","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"24321.78","v":0.0},{"$f":"11344.91","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"670.07","v":0.0},{"$f":"129406.72","v":0.0},{"$f":"206.61","v":0.0},{"$f":"0","v":0.0},{"$f":"8711.58","v":0.0},{"$f":"0","v":0.0},{"$f":"8056.1","v":0.0},{"$f":"42106.84","v":0.0},{"$f":"5243.21","v":0.0},{"$f":"30504.78","v":0.0},{"$f":"9807.81","v":0.0},{"$f":"0","v":0.0},{"$f":"12312.7","v":0.0},{"$f":"4793.44","v":0.0},{"$f":"3161.38","v":0.0},{"$f":"0","v":0.0},{"$f":"894.39","v":0.0},{"$f":"0","v":0.0},{"$f":"5575.7","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"1804.81","v":0.0},{"$f":"6013.04","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"17085.32","v":0.0},{"$f":"0","v":0.0},{"$f":"147.4","v":0.0},{"$f":"14898.46","v":0.0}]
[null,"2.5","Cost Sharing Reduction",{"$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":"'Wksh 1 - Market Experience'!E16","v":0},"2.6","Incurred Claims",{"$f":"D26-D27-D28-D29","v":1.604940905E7},{"$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}]
[{"$f":"'Wksh 1 - Market Experience'!E17","v":0},"2.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E31:XFD31)","v":-2078966.6},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-527589.12","v":0.0},{"$f":"-30367.18","v":0.0},{"$f":"-53902.3","v":0.0},{"$f":"-71284.61","v":0.0},{"$f":"-24182.16","v":0.0},{"$f":"-115247.76","v":0.0},{"$f":"-7566.9","v":0.0},{"$f":"-29757.43","v":0.0},{"$f":"0","v":0.0},{"$f":"-31054.22","v":0.0},{"$f":"-22766.23","v":0.0},{"$f":"-82878.29","v":0.0},{"$f":"-22539.51","v":0.0},{"$f":"-1277.68","v":0.0},{"$f":"-39702.44","v":0.0},{"$f":"-20810.22","v":0.0},{"$f":"-27023.72","v":0.0},{"$f":"-23921.84","v":0.0},{"$f":"0","v":0.0},{"$f":"-17121.78","v":0.0},{"$f":"-1292.16","v":0.0},{"$f":"-1166.91","v":0.0},{"$f":"-127961.36","v":0.0},{"$f":"-22133.28","v":0.0},{"$f":"-8643.64","v":0.0},{"$f":"-922.48","v":0.0},{"$f":"-656.32","v":0.0},{"$f":"-2039.17","v":0.0},{"$f":"-176.91","v":0.0},{"$f":"-16615.35","v":0.0},{"$f":"-56811.94","v":0.0},{"$f":"-24614.2","v":0.0},{"$f":"-58630.63","v":0.0},{"$f":"-39086.68","v":0.0},{"$f":"-7698.93","v":0.0},{"$f":"-8640.26","v":0.0},{"$f":"-37318.8","v":0.0},{"$f":"-132096.37","v":0.0},{"$f":"-31550.64","v":0.0},{"$f":"-39926.98","v":0.0},{"$f":"-9492.84","v":0.0},{"$f":"-2119.37","v":0.0},{"$f":"-1939.38","v":0.0},{"$f":"-2948.2","v":0.0},{"$f":"-15632.06","v":0.0},{"$f":"-614.23","v":0.0},{"$f":"-2535.01","v":0.0},{"$f":"-7726.18","v":0.0},{"$f":"-6278.14","v":0.0},{"$f":"-18232.34","v":0.0},{"$f":"-4279.68","v":0.0},{"$f":"-33662.03","v":0.0},{"$f":"0","v":0.0},{"$f":"-54.09","v":0.0},{"$f":"-957.46","v":0.0},{"$f":"-6858.05","v":0.0},{"$f":"-969.36","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-3923.28","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-17777.13","v":0.0},{"$f":"-12605.24","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-1190.98","v":0.0},{"$f":"-63778","v":0.0},{"$f":"-437.1","v":0.0},{"$f":"0","v":0.0},{"$f":"-3146.03","v":0.0},{"$f":"-80.32","v":0.0},{"$f":"-4725.04","v":0.0},{"$f":"-19600.44","v":0.0},{"$f":"-831.62","v":0.0},{"$f":"-27734.2","v":0.0},{"$f":"-6362.68","v":0.0},{"$f":"-113.07","v":0.0},{"$f":"-4563.03","v":0.0},{"$f":"-3188.05","v":0.0},{"$f":"-4727.88","v":0.0},{"$f":"0","v":0.0},{"$f":"-265.37","v":0.0},{"$f":"0","v":0.0},{"$f":"-1281.29","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-1134.3","v":0.0},{"$f":"-3740.47","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-7659.61","v":0.0},{"$f":"0","v":0.0},{"$f":"-2903.63","v":0.0},{"$f":"-5923.02","v":0.0}]
[{"$f":"'Wksh 1 - Market Experience'!E18","v":0},"2.8","Premium",{"$f":"SUM(E32:XFD32)","v":2.121394641E7},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"5383562.93","v":0.0},{"$f":"309869.16","v":0.0},{"$f":"550023.52","v":0.0},{"$f":"727394.06","v":0.0},{"$f":"246756.71","v":0.0},{"$f":"1175997.62","v":0.0},{"$f":"77213.32","v":0.0},{"$f":"303647.26","v":0.0},{"$f":"0","v":0.0},{"$f":"316879.85","v":0.0},{"$f":"232308.48","v":0.0},{"$f":"845696.86","v":0.0},{"$f":"229994.98","v":0.0},{"$f":"13037.56","v":0.0},{"$f":"405126.94","v":0.0},{"$f":"212349.22","v":0.0},{"$f":"275752.23","v":0.0},{"$f":"244100.4","v":0.0},{"$f":"0","v":0.0},{"$f":"174712.07","v":0.0},{"$f":"13185.33","v":0.0},{"$f":"11907.28","v":0.0},{"$f":"1305728.25","v":0.0},{"$f":"225849.84","v":0.0},{"$f":"88200.42","v":0.0},{"$f":"9413.1","v":0.0},{"$f":"6697.17","v":0.0},{"$f":"20807.85","v":0.0},{"$f":"1805.2","v":0.0},{"$f":"169544.36","v":0.0},{"$f":"579713.67","v":0.0},{"$f":"251165.28","v":0.0},{"$f":"598271.74","v":0.0},{"$f":"398843.66","v":0.0},{"$f":"78560.54","v":0.0},{"$f":"88165.88","v":0.0},{"$f":"380804.15","v":0.0},{"$f":"1347922.22","v":0.0},{"$f":"321945.38","v":0.0},{"$f":"407418.22","v":0.0},{"$f":"96865.77","v":0.0},{"$f":"21626.18","v":0.0},{"$f":"19789.56","v":0.0},{"$f":"30083.68","v":0.0},{"$f":"159510.87","v":0.0},{"$f":"6267.64","v":0.0},{"$f":"25867.46","v":0.0},{"$f":"78838.61","v":0.0},{"$f":"64062.7","v":0.0},{"$f":"186044.28","v":0.0},{"$f":"43670.21","v":0.0},{"$f":"343490.16","v":0.0},{"$f":"0","v":0.0},{"$f":"551.97","v":0.0},{"$f":"9769.98","v":0.0},{"$f":"69980.13","v":0.0},{"$f":"9891.39","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"40033.44","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"181399.25","v":0.0},{"$f":"128624.89","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"12152.85","v":0.0},{"$f":"650796.02","v":0.0},{"$f":"4460.25","v":0.0},{"$f":"0","v":0.0},{"$f":"32102.39","v":0.0},{"$f":"819.61","v":0.0},{"$f":"48214.72","v":0.0},{"$f":"200004.48","v":0.0},{"$f":"8485.93","v":0.0},{"$f":"283002.02","v":0.0},{"$f":"64925.36","v":0.0},{"$f":"1153.78","v":0.0},{"$f":"46561.53","v":0.0},{"$f":"32531.13","v":0.0},{"$f":"48243.71","v":0.0},{"$f":"0","v":0.0},{"$f":"2707.83","v":0.0},{"$f":"0","v":0.0},{"$f":"13074.34","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"11574.44","v":0.0},{"$f":"38168.08","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"78159.28","v":0.0},{"$f":"0","v":0.0},{"$f":"29628.83","v":0.0},{"$f":"60438.95","v":0.0}]
[{"$f":"'Wksh 1 - Market Experience'!E19","v":0},"2.9","Experience Period Member Months",{"$f":"SUM(E33:XFD33)","v":27602.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"6873","v":0.0},{"$f":"421","v":0.0},{"$f":"764","v":0.0},{"$f":"922","v":0.0},{"$f":"312","v":0.0},{"$f":"1405","v":0.0},{"$f":"135","v":0.0},{"$f":"490","v":0.0},{"$f":"0","v":0.0},{"$f":"380","v":0.0},{"$f":"254","v":0.0},{"$f":"943","v":0.0},{"$f":"300","v":0.0},{"$f":"14","v":0.0},{"$f":"494","v":0.0},{"$f":"307","v":0.0},{"$f":"382","v":0.0},{"$f":"313","v":0.0},{"$f":"0","v":0.0},{"$f":"229","v":0.0},{"$f":"18","v":0.0},{"$f":"21","v":0.0},{"$f":"1723","v":0.0},{"$f":"275","v":0.0},{"$f":"164","v":0.0},{"$f":"15","v":0.0},{"$f":"15","v":0.0},{"$f":"37","v":0.0},{"$f":"4","v":0.0},{"$f":"281","v":0.0},{"$f":"838","v":0.0},{"$f":"385","v":0.0},{"$f":"594","v":0.0},{"$f":"360","v":0.0},{"$f":"140","v":0.0},{"$f":"134","v":0.0},{"$f":"571","v":0.0},{"$f":"1833","v":0.0},{"$f":"458","v":0.0},{"$f":"587","v":0.0},{"$f":"107","v":0.0},{"$f":"49","v":0.0},{"$f":"30","v":0.0},{"$f":"50","v":0.0},{"$f":"207","v":0.0},{"$f":"9","v":0.0},{"$f":"40","v":0.0},{"$f":"121","v":0.0},{"$f":"77","v":0.0},{"$f":"289","v":0.0},{"$f":"48","v":0.0},{"$f":"472","v":0.0},{"$f":"0","v":0.0},{"$f":"1","v":0.0},{"$f":"12","v":0.0},{"$f":"106","v":0.0},{"$f":"21","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"39","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"183","v":0.0},{"$f":"170","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"21","v":0.0},{"$f":"745","v":0.0},{"$f":"9","v":0.0},{"$f":"0","v":0.0},{"$f":"63","v":0.0},{"$f":"2","v":0.0},{"$f":"96","v":0.0},{"$f":"266","v":0.0},{"$f":"15","v":0.0},{"$f":"313","v":0.0},{"$f":"94","v":0.0},{"$f":"2","v":0.0},{"$f":"78","v":0.0},{"$f":"54","v":0.0},{"$f":"73","v":0.0},{"$f":"0","v":0.0},{"$f":"3","v":0.0},{"$f":"0","v":0.0},{"$f":"25","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"12","v":0.0},{"$f":"46","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"142","v":0.0},{"$f":"0","v":0.0},{"$f":"22","v":0.0},{"$f":"99","v":0.0}]
[null,"2.10","Current Enrollment",{"$f":"SUM(E34:XFD34)","v":2085.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"716","v":0.0},{"$f":"49","v":0.0},{"$f":"83","v":0.0},{"$f":"141","v":0.0},{"$f":"41","v":0.0},{"$f":"182","v":0.0},{"$f":"11","v":0.0},{"$f":"57","v":0.0},{"$f":"0","v":0.0},{"$f":"75","v":0.0},{"$f":"35","v":0.0},{"$f":"114","v":0.0},{"$f":"48","v":0.0},{"$f":"7","v":0.0},{"$f":"82","v":0.0},{"$f":"36","v":0.0},{"$f":"39","v":0.0},{"$f":"45","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":"15","v":0.0},{"$f":"0","v":0.0},{"$f":"0","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":"22","v":0.0},{"$f":"2","v":0.0},{"$f":"98","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"4","v":0.0},{"$f":"13","v":0.0},{"$f":"5","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"5","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"41","v":0.0},{"$f":"40","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"12","v":0.0},{"$f":"19","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"5","v":0.0},{"$f":"6","v":0.0},{"$f":"0","v":0.0},{"$f":"3","v":0.0},{"$f":"0","v":0.0},{"$f":"3","v":0.0},{"$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":"19","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"2.11","Current Premium PMPM",{"$f":"SUMPRODUCT(E35:XFD35,E34:XFD34)/D34","v":792.2689},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"791.44","v":0.0},{"$f":"781.87","v":0.0},{"$f":"706.95","v":0.0},{"$f":"794.06","v":0.0},{"$f":"845.18","v":0.0},{"$f":"831.2","v":0.0},{"$f":"521.71","v":0.0},{"$f":"629.7","v":0.0},{"$f":"0","v":0.0},{"$f":"825.11","v":0.0},{"$f":"978","v":0.0},{"$f":"937.07","v":0.0},{"$f":"743.16","v":0.0},{"$f":"931.25","v":0.0},{"$f":"757.9","v":0.0},{"$f":"656.3","v":0.0},{"$f":"697.33","v":0.0},{"$f":"720.71","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"1158.45","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"844.83","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"956.39","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"638.81","v":0.0},{"$f":"737.55","v":0.0},{"$f":"885.4","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"785.64","v":0.0},{"$f":"638.68","v":0.0},{"$f":"468.51","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"1130.58","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"955.21","v":0.0},{"$f":"734.79","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"506.45","v":0.0},{"$f":"745.72","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":"589.74","v":0.0},{"$f":"667.87","v":0.0},{"$f":"0","v":0.0},{"$f":"902.61","v":0.0},{"$f":"0","v":0.0},{"$f":"581.02","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"926.26","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"553.25","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0}]
[null,"2.12","Loss Ratio",{"$f":"D30/(D31+D32)","v":0.838747111800584},{"$f":"E30/(E31+E32)","v":0.0},{"$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},{"$f":"DA30/(DA31+DA32)","v":0.0}]
[null,null,"Per Member Per Month"]
[null,"2.13","Allowed Claims",{"$f":"D26/D33","v":721.0022},{"$f":"E26/E33","v":0.0},{"$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},{"$f":"DA26/DA33","v":0.0}]
[null,"2.14","Reinsurance",{"$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},{"$f":"DA27/DA33","v":0.0}]
[null,"2.15","Member Cost Sharing",{"$f":"D28/D33","v":139.544},{"$f":"E28/E33","v":0.0},{"$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},{"$f":"DA28/DA33","v":0.0}]
[null,"2.16","Cost Sharing Reduction",{"$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},{"$f":"DA29/DA33","v":0.0}]
[null,"2.17","Incurred Claims",{"$f":"D30/D33","v":581.4582},{"$f":"E30/E33","v":0.0},{"$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},{"$f":"DA30/DA33","v":0.0}]
[null,"2.18","Risk Adjustment Transfer Amount",{"$f":"D31/D33","v":-75.3194},{"$f":"E31/E33","v":0.0},{"$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},{"$f":"DA31/DA33","v":0.0}]
[null,"2.19","Premium",{"$f":"D32/D33","v":768.5656},{"$f":"E32/E33","v":0.0},{"$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},{"$f":"DA32/DA33","v":0.0}]
[]
[null,null,"Section III: Plan Adjustment Factors"]
[null,"3.1","Plan ID (Standard Component ID)",null,{"$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}]
[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,0.0,0.0,0.8614,0.8194,0.8421,0.8417,0.8338,0.8329,0.8092,0.7172,0.8915,0.8341,1.042,0.9839,0.8535,0.8258,0.858,0.8228,0.8121,0.7567,0.873,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.7471,0.8511,0.8314,0.8235,0.8226,0.8081,0.7981,0.7066,0.882,0.8242,1.0316,0.9737,0.8433,0.8156,0.8484,0.8325,0.8132,0.8025,0.8628,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[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]
[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]
[null,null,"Administrative Costs"]
[null,"3.6","Administrative Expense",null,0.0,0.0,0.0751,0.0782,0.0764,0.0765,0.0771,0.0771,0.079,0.087,0.0729,0.077,0.0639,0.0671,0.0755,0.0777,0.0753,0.078,0.0787,0.0834,0.0741,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0842,0.0757,0.0772,0.0778,0.0779,0.0791,0.0799,0.0881,0.0736,0.0777,0.0646,0.0677,0.0764,0.0784,0.0759,0.0771,0.0786,0.0795,0.0749,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"3.7","Taxes and Fees",null,0.0,0.0,0.0338,0.0352,0.0345,0.0345,0.0347,0.0348,0.0356,0.0392,0.0329,0.0347,0.0289,0.0303,0.0341,0.035,0.0339,0.0351,0.0355,0.0376,0.0335,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.038,0.0342,0.0348,0.0351,0.0351,0.0356,0.036,0.0397,0.0332,0.0351,0.0291,0.0306,0.0344,0.0354,0.0343,0.0348,0.0355,0.0359,0.0338,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[null,"3.8","Profit & Risk Load",null,0.0,0.0,0.0685,0.0714,0.0698,0.0698,0.0704,0.0704,0.0721,0.0795,0.0666,0.0704,0.0585,0.0614,0.0691,0.0709,0.0688,0.0711,0.0719,0.0761,0.0678,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0769,0.0692,0.0706,0.0711,0.0712,0.0722,0.0729,0.0804,0.0672,0.0711,0.0589,0.0619,0.0697,0.0717,0.0694,0.0705,0.0718,0.0726,0.0684,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[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]
[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$48*PRODUCT(DA49:DA51)*DA56)/(1-SUM(DA53:DA55))","v":0.0}]
[]
[null,"3.11","Age Calibration Factor",0.6791,{"$f":"IF(D59<>\"\", D59, \"\")","v":0.0}]
[null,"3.12","Geographic Calibration Factor",1.4038,{"$f":"IF(D60<>\"\", D60, \"\")","v":0.0}]
[null,"3.13","Tobacco Calibration Factor",1.0,{"$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$61))","v":0.0}]
[]
[null,null,"Section IV: Projected Plan Level Information"]
[null,"4.1","Plan ID (Standard Component ID)","Total",{"$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}]
[null,"4.2","Allowed Claims",{"$f":"SUM(E66:XFD66)","v":1.332676062E7},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"3031156.81","v":0.0},{"$f":"143557.31","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"591851.56","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"754939.55","v":0.0},{"$f":"143557.31","v":0.0},{"$f":"177082.67","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"179180.16","v":0.0},{"$f":"468839.28","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"437531.75","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"143557.31","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"143557.31","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"143557.31","v":0.0},{"$f":"143557.31","v":0.0},{"$f":"177942.3","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"179180.16","v":0.0},{"$f":"179180.16","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"285842.38","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"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}]
[null,"4.4","Member Cost Sharing",{"$f":"SUM(E68:XFD68)","v":2012340.78},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"414043.88","v":0.0},{"$f":"23295.64","v":0.0},{"$f":"44564.23","v":0.0},{"$f":"92510.65","v":0.0},{"$f":"46940.6","v":0.0},{"$f":"124683.64","v":0.0},{"$f":"24787.87","v":0.0},{"$f":"47239.93","v":0.0},{"$f":"30421","v":0.0},{"$f":"46863.94","v":0.0},{"$f":"2436.57","v":0.0},{"$f":"32143.78","v":0.0},{"$f":"41306.3","v":0.0},{"$f":"49240.31","v":0.0},{"$f":"61231.8","v":0.0},{"$f":"50083.54","v":0.0},{"$f":"53149.82","v":0.0},{"$f":"32484.62","v":0.0},{"$f":"35710.34","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"33898.3","v":0.0},{"$f":"41996.22","v":0.0},{"$f":"47630.51","v":0.0},{"$f":"49891.9","v":0.0},{"$f":"50160.2","v":0.0},{"$f":"24944.94","v":0.0},{"$f":"26417.54","v":0.0},{"$f":"49391.91","v":0.0},{"$f":"33142.33","v":0.0},{"$f":"49700.25","v":0.0},{"$f":"4183.81","v":0.0},{"$f":"14009.2","v":0.0},{"$f":"44219.27","v":0.0},{"$f":"52153.28","v":0.0},{"$f":"42762.79","v":0.0},{"$f":"47323.89","v":0.0},{"$f":"52843.19","v":0.0},{"$f":"55909.48","v":0.0},{"$f":"38623.31","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"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}]
[null,"4.6","Incurred Claims",{"$f":"D66-D67-D68-D69","v":1.131441984E7},{"$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}]
[null,"4.7","Risk Adjustment Transfer Amount",{"$f":"SUM(E71:XFD71)","v":-1534647.23},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-349882.97","v":0.0},{"$f":"-16902.07","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-68316.75","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-87141.81","v":0.0},{"$f":"-16902.07","v":0.0},{"$f":"-20849.26","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-19533.53","v":0.0},{"$f":"-51111.05","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-50503.79","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-16902.07","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"-16902.07","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-16902.07","v":0.0},{"$f":"-16902.07","v":0.0},{"$f":"-20950.47","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-19533.53","v":0.0},{"$f":"-19533.53","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"-32994.46","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"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",{"$f":"SUM(E72:XFD72)","v":1.566040922E7},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"3613216.2","v":0.0},{"$f":"167543.15","v":0.0},{"$f":"334438.85","v":0.0},{"$f":"692228.64","v":0.0},{"$f":"331749.89","v":0.0},{"$f":"875347.35","v":0.0},{"$f":"165844.08","v":0.0},{"$f":"185652.73","v":0.0},{"$f":"350507.14","v":0.0},{"$f":"331828.68","v":0.0},{"$f":"236509.85","v":0.0},{"$f":"589551.14","v":0.0},{"$f":"338140.9","v":0.0},{"$f":"329130.32","v":0.0},{"$f":"519869.6","v":0.0},{"$f":"328175.83","v":0.0},{"$f":"324664.25","v":0.0},{"$f":"157093.12","v":0.0},{"$f":"344482.31","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"155487.44","v":0.0},{"$f":"337354.37","v":0.0},{"$f":"330956.86","v":0.0},{"$f":"328374.52","v":0.0},{"$f":"328096.06","v":0.0},{"$f":"165659.38","v":0.0},{"$f":"163992.6","v":0.0},{"$f":"184377.06","v":0.0},{"$f":"347443.78","v":0.0},{"$f":"328613.38","v":0.0},{"$f":"234508.5","v":0.0},{"$f":"223349.52","v":0.0},{"$f":"334833.69","v":0.0},{"$f":"325823.3","v":0.0},{"$f":"336489.11","v":0.0},{"$f":"331313.68","v":0.0},{"$f":"325024.14","v":0.0},{"$f":"321577.03","v":0.0},{"$f":"341160.77","v":0.0},{"$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}]
[null,"4.9","Projected Member Months",{"$f":"SUM(E73:XFD73)","v":15163.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"3457","v":0.0},{"$f":"167","v":0.0},{"$f":"326","v":0.0},{"$f":"675","v":0.0},{"$f":"326","v":0.0},{"$f":"861","v":0.0},{"$f":"167","v":0.0},{"$f":"206","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"193","v":0.0},{"$f":"505","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"499","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"167","v":0.0},{"$f":"326","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"167","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"167","v":0.0},{"$f":"167","v":0.0},{"$f":"207","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"193","v":0.0},{"$f":"193","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"326","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"0","v":0.0},{"$f":"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",{"$f":"D70/(D71+D72)","v":0.800977663931319},{"$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}]
[null,null,"Per Member Per Month"]
[null,"4.11","Allowed Claims",{"$f":"D66/D73","v":878.9},{"$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}]
[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}]
[null,"4.13","Member Cost Sharing",{"$f":"D68/D73","v":132.7139},{"$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}]
[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}]
[null,"4.15","Incurred Claims",{"$f":"D70/D73","v":746.1861},{"$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}]
[null,"4.16","Risk Adjustment Transfer Amount",{"$f":"D71/D73","v":-101.21},{"$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}]
[null,"4.17","Premium",{"$f":"D72/D73","v":1032.8041},{"$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}]

{"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",0.721913260533721]
["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!"}}]