{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Calculator","1. Plan Inputs","2. Contribution Inputs","Worksheet"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":28,"comments":1,"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":"Calculator","index":0,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[[65,6,65,7],[60,6,60,7],[63,4,63,5],[61,2,61,3],[64,2,64,3],[60,2,60,3],[65,4,65,5],[60,4,60,5],[64,4,64,5],[61,4,61,5],[61,6,61,7],[64,6,64,7],[76,0,76,7],[1,0,1,7],[3,0,3,7],[57,0,57,7],[49,0,51,0],[52,0,55,0],[19,0,19,7],[11,0,11,7],[31,0,38,0],[28,0,30,0],[2,0,2,7],[63,2,63,3],[62,2,62,3],[71,0,71,7],[65,2,65,3],[70,0,70,7],[59,2,59,3],[62,4,62,5],[59,4,59,5],[59,6,59,7],[63,6,63,7],[62,6,62,7]]}
[]
["Colorado Community College System's Employee Plan Costs Calculator"]
["Note:  Healthcare costs are unpredictable; this comparison sheet provides only a general estimate of healthcare costs, based on average procedure cost.  Your actual cost will be different.  The calculator assumes all claims are in-network."]
["Instructions"]
["     - Select 'coverage type' and 'affiliated college / institution' from the drop down menus."]
["     - Input HSA rollover amount if applicable."]
["     - Enter the applicable information for you and your covered dependents in the light blue cells.  Delete any inputs in cells that are not light blue."]
["     - If you do not want to enter data, either leave it blank or 0.  Do not enter a space.  Clear the calculator by clicking the button."]
["     - Click the \"Low\", \"Med\", or \"High\" buttons to input default utilization assumptions."]
["     - In order to reset the default costs per service, close the calculator but do not save it and reopen the original worksheet."]
["     - Use the outputs to determine which plans are most cost effective."]
["Type of Coverage"]
[]
["   Coverage Type","Employee",null,null,{"$f":"IF(B16=\"\",\"Warning: Select a\"&\" \"& A16,\"\")","v":""},null,null,{"$f":"B14=\"Employee\"","v":true}]
[null,null,null,null,null,null,null,{"$f":"B14=\"Employee + Spouse\"","v":false},null,null,null,"Rates structure"]
["Affiliated College / Institution","Arapahoe Community College",{"$f":"IF(OR(AND(D22=\"\",SUM(D23:D39)<>0),AND(E22=\"\",SUM(E23:E39)<>0),AND(F22=\"\",SUM(F23:F39)<>0),AND(G22=\"\",SUM(G23:G39)<>0),AND(H22=\"\",SUM(H23:H39)<>0),AND(I22=\"\",SUM(I23:I39)<>0)),\"         Warning: Clear the gray utilization inputs below\",\"\")","v":""},null,null,null,null,{"$f":"B14=\"Employee + 1\"","v":false},null,null,null,{"$f":"VLOOKUP(Band,$L$22:$O$35,4,FALSE)","v":"Colleges"}]
[null,null,null,null,null,null,null,{"$f":"B14=\"Employee + Child\"","v":false}]
["   Health Savings Account (HSA) or Health Reimbursement Account (HRA) Rollover from Prior Years",null,null,null,null,null,null,{"$f":"B14=\"Employee + Child(ren)\"","v":false}]
[null,null,null,null,null,null,null,{"$f":"B14=\"Employee + Family\"","v":false}]
["Utilization Of Covered Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eligible for Kaiser?","Eligible for Blue Priority?","Rates"]
[null,null,"Employee",{"$f":"IF(B14=\"Employee\",\"\",IF(B14=\"Employee + Child\",\"Child\",IF(B14=\"Employee + Child(ren)\",\"Child\",IF(B14=\"Employee + 1\",\"Dependent\",IF(B14=\"Employee + Spouse\",\"Spouse\",IF(B14=\"Employee + Family\",\"Spouse\",IF(B14=\"Employee + Children\",\"Child\",\"\"\"\")))))))","v":""},{"$f":"IF(B14=\"Employee + Family\",\"Child\",IF(B14=\"Employee + Child(ren)\",\"Child\",IF(B14=\"Employee + Children\",\"Child\",\"\")))","v":""},{"$f":"IF(B14=\"Employee + Family\",\"Child\",IF(B14=\"Employee + Child(ren)\",\"Child\",IF(B14=\"Employee + Children\",\"Child\",\"\")))","v":""},{"$f":"IF(B14=\"Employee + Family\",\"Child\",IF(B14=\"Employee + Child(ren)\",\"Child\",IF(B14=\"Employee + Children\",\"Child\",\"\")))","v":""},{"$f":"IF(B14=\"Employee + Family\",\"Child\",IF(B14=\"Employee + Child(ren)\",\"Child\",IF(B14=\"Employee + Children\",\"Child\",\"\")))","v":""},null,null,null,"Arapahoe Community College",null,1,"Colleges"]
["Preventive Services","Annual number of Covered Preventive Visits",null,null,null,null,null,null,null,null,null,"Colorado Community College System",null,1,"Colleges"]
["Hospitalizations","Annual number of Hospital Admissions",null,null,null,null,null,null,null,null,null,"Colorado Northwestern Community College",null,0,"Colleges"]
["Outpatient Surgery","Annual number of Outpatient Surgeries",null,null,null,null,null,null,null,null,null,"Community College of Aurora ",null,1,"Colleges"]
["Lab/X-ray/other Radiology Performed\n in Outpatient Facility","Annual number of Lab/Radiology Procedures (performed in an outpatient facility)",null,null,null,null,null,null,null,null,null,"Community College of Denver",null,1,"Colleges"]
["Emergency Room Visits","Annual number of Emergency Room Visits",null,null,null,null,null,null,null,null,null,"Front Range Community College",null,1,"Colleges"]
["Urgent Care Visits","Annual number of Urgent Care Visits",null,null,null,null,null,null,null,null,null,"Lamar Community College",null,0,"Colleges"]
["Office Visits","Annual number of Primary Care Office Visits ",null,null,null,null,null,null,null,null,null,"Morgan Community College",null,0,"Colleges"]
[null,"Annual number of Specialists Office Visits ",null,null,null,null,null,null,null,null,null,"Northeastern Community College",null,0,"Colleges"]
[null,"Annual number of Chiropractor Visits",null,null,null,null,null,null,null,null,null,"Otero Community College",null,0,"Colleges"]
["Prescription Drugs","Total number of Generic Prescriptions (Retail)—Annual",null,null,null,null,null,null,null,null,null,"Pikes Peak Community College",null,1,"Colleges"]
[null,"Total number of Formulary Brand-name Prescriptions (Retail)—Annual",null,null,null,null,null,null,null,null,null,"Pueblo Community College",null,1,"Colleges"]
[null,"Total number of Non-Formulary Brand-name Prescriptions (Retail)—Annual",null,null,null,null,null,null,null,null,null,"Red Rocks Community College",null,1,"Colleges"]
[null,"Total number of Specialty Prescriptions (Retail)—Annual",null,null,null,null,null,null,null,null,null,"Trinidad Community College",null,0,"Colleges"]
[null,"Total number of Generic Prescriptions (Mail)—Annual",null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Band,L22:N35,3,FALSE)","v":1}]
[null,"Total number of Formulary Brand-name Prescriptions (Mail)—Annual"]
[null,"Total number of Non-Formulary Brand-name Prescriptions (Mail)—Annual"]
[null,"Total number of Specialty Prescriptions (Mail)—Annual"]
["All Other","Enter the annual allowed charges for all other claims (i.e., outpatient hospital services other than surgery, durable medical equipment, home healthcare, etc.)"]
[null,"Utilization Default",{"$f":"IF(SUM(Input1)=0,\"None\",IF(AND(EXACT(Input1,LowAdult)),\"Low\",IF(AND(EXACT(Input1,MedAdult)),\"Med\",IF(AND(EXACT(Input1,HighAdult)),\"High\",\"Custom\"))))","v":"None"},{"$f":"IF(Description2=\"\",\"\",IF(SUM(Input2)=0,\"None\",IF(Description2=\"Child\",IF(AND(EXACT(Input2,LowChild)),\"Low\",IF(AND(EXACT(Input2,MedChild)),\"Med\",IF(AND(EXACT(Input2,HighChild)),\"High\",\"Custom\"))),IF(AND(EXACT(Input2,LowAdult)),\"Low\",IF(AND(EXACT(Input2,MedAdult)),\"Med\",IF(AND(EXACT(Input2,HighAdult)),\"High\",\"Custom\"))))))","v":""},{"$f":"IF(Description3=\"\",\"\",IF(SUM(Input3)=0,\"None\",IF(Description3=\"Child\",IF(AND(EXACT(Input3,LowChild)),\"Low\",IF(AND(EXACT(Input3,MedChild)),\"Med\",IF(AND(EXACT(Input3,HighChild)),\"High\",\"Custom\"))),IF(AND(EXACT(Input3,LowAdult)),\"Low\",IF(AND(EXACT(Input3,MedAdult)),\"Med\",IF(AND(EXACT(Input3,HighAdult)),\"High\",\"Custom\"))))))","v":""},{"$f":"IF(Description4=\"\",\"\",IF(SUM(Input4)=0,\"None\",IF(Description4=\"Child\",IF(AND(EXACT(Input4,LowChild)),\"Low\",IF(AND(EXACT(Input4,MedChild)),\"Med\",IF(AND(EXACT(Input4,HighChild)),\"High\",\"Custom\"))),IF(AND(EXACT(Input4,LowAdult)),\"Low\",IF(AND(EXACT(Input4,MedAdult)),\"Med\",IF(AND(EXACT(Input4,HighAdult)),\"High\",\"Custom\"))))))","v":""},{"$f":"IF(Description5=\"\",\"\",IF(SUM(Input5)=0,\"None\",IF(Description5=\"Child\",IF(AND(EXACT(Input5,LowChild)),\"Low\",IF(AND(EXACT(Input5,MedChild)),\"Med\",IF(AND(EXACT(Input5,HighChild)),\"High\",\"Custom\"))),IF(AND(EXACT(Input5,LowAdult)),\"Low\",IF(AND(EXACT(Input5,MedAdult)),\"Med\",IF(AND(EXACT(Input5,HighAdult)),\"High\",\"Custom\"))))))","v":""},{"$f":"IF(Description6=\"\",\"\",IF(SUM(Input6)=0,\"None\",IF(Description6=\"Child\",IF(AND(EXACT(Input6,LowChild)),\"Low\",IF(AND(EXACT(Input6,MedChild)),\"Med\",IF(AND(EXACT(Input6,HighChild)),\"High\",\"Custom\"))),IF(AND(EXACT(Input6,LowAdult)),\"Low\",IF(AND(EXACT(Input6,MedAdult)),\"Med\",IF(AND(EXACT(Input6,HighAdult)),\"High\",\"Custom\"))))))","v":""}]
[]
["Cost Per Service:  Model assumes the following cost per service.  Override if your cost per service are expected to be different."]
["Preventive Services","Cost of Covered Preventive Services ",129.84]
["Hospitalizations","Cost for Hospitalizations per Admit",{"$f":"3*3332.5407","v":9997.6221000000005}]
["Outpatient Surgery","Cost for Outpatient Surgeries",1550]
["Lab/X-ray/other Radiology Performed in Hospital/Outpatient Facility","Cost of Lab/Radiology Procedures ",60.87]
["Emergency Room Visits","Cost of Emergency Room ",1128.01]
["Urgent Care Visits","Cost of Urgent Care",145]
["Office Visits","Cost of Primary Care Office Visits, including lab and x-ray ",161.06]
[null,"Cost of Specialists Office Visits, including lab and x-ray ",157.5]
[null,"Cost of Chiropractor Visit",38.409999999999997]
["Prescription Drugs","Cost per Generic Prescription",10.31]
[null,"Cost per Formulary Brand-Name Prescription",261.35000000000002]
[null,"Cost per Non-Formulary Brand-Name Prescription",261.35000000000002]
[null,"Cost per Specialty Prescription",1646]
[]
[" "]
[]
[null,null,"Employee Out of Pocket Medical Cost",null,"Employee Annualized Contribution",null,"Total Employee Contribution and Out of Pocket cost"]
[null,{"$f":"IF('1. Plan Inputs'!R17=\"\",\"\",'1. Plan Inputs'!R17)","v":"Kaiser HMO"},{"$f":"IF(B61=\"\",\"\",IF(Calculator!B14=\"Employee\",Worksheet!AL136,IF('1. Plan Inputs'!S26=\"Embedded\",Worksheet!AL136,Worksheet!AL147)))","v":0},null,{"$f":"IF(B61=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B72:N77,MATCH(L16,'2. Contribution Inputs'!C71:N71,0)+1,0))*12)","v":1128},null,{"$f":"IF(B61=\"\",\"\",E61+C61)","v":1128},null,{"$f":"IF(G61<=MIN(G$61:G$66),B61,\"\")","v":""}]
[null,{"$f":"IF(N36=0,\"\",'1. Plan Inputs'!O17)","v":"Anthem Blue Priority"},{"$f":"IF(N36=0,\"\",IF(Calculator!B14=\"Employee\",Worksheet!AD136,IF('1. Plan Inputs'!P26=\"Embedded\",Worksheet!AD136,Worksheet!AD147)))","v":0},null,{"$f":"IF(N36=0,\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B63:N68,MATCH(L16,'2. Contribution Inputs'!C62:N62,0)+1,0))*12)","v":1392},null,{"$f":"IF(N36=0,\"\",E62+C62)","v":1392},null,{"$f":"IF(G62<=MIN(G$61:G$66),B62,\"\")","v":""}]
[null,{"$f":"IF('1. Plan Inputs'!F17=\"\",\"\",'1. Plan Inputs'!F17)","v":"Anthem HMO"},{"$f":"IF(B63=\"\",\"\",IF(Calculator!B14=\"Employee\",Worksheet!F136,IF('1. Plan Inputs'!G26=\"Embedded\",Worksheet!F136,Worksheet!F147)))","v":0},null,{"$f":"IF(B63=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B36:N41,MATCH(L16,'2. Contribution Inputs'!C35:N35,0)+1,0))*12)","v":2712},null,{"$f":"IF(B63=\"\",\"\",E63+C63)","v":2712},null,""]
[null,{"$f":"IF('1. Plan Inputs'!I17=\"\",\"\",'1. Plan Inputs'!I17)","v":"Anthem HDHP"},{"$f":"IF(B64=\"\",\"\",IF(Calculator!B14=\"Employee\",Worksheet!N136,IF('1. Plan Inputs'!J26=\"Embedded\",Worksheet!N136,Worksheet!N147)))","v":0},null,{"$f":"IF(B64=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B45:N50,MATCH(L16,'2. Contribution Inputs'!C44:N44,0)+1,0))*12)","v":696},null,{"$f":"IF(B64=\"\",\"\",E64+C64)","v":696},null,"Anthem HDHP"]
[null,{"$f":"IF('1. Plan Inputs'!L17=\"\",\"\",'1. Plan Inputs'!L17)","v":"BluePreferred PPO"},{"$f":"IF(B65=\"\",\"\",IF(Calculator!B14=\"Employee\",Worksheet!V136,IF('1. Plan Inputs'!M26=\"Embedded\",Worksheet!V136,Worksheet!V147)))","v":0},null,{"$f":"IF(B65=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B54:N59,MATCH(L16,'2. Contribution Inputs'!C53:N53,0)+1,0))*12)","v":1956},null,{"$f":"IF(B65=\"\",\"\",E65+C65)","v":1956},null,""]
[null,{"$f":"IF('1. Plan Inputs'!U17=\"\",\"\",'1. Plan Inputs'!U17)","v":""},{"$f":"IF(B66=\"\",\"\",IF(Calculator!B14=\"Employee\",Worksheet!AT136,IF('1. Plan Inputs'!V26=\"Embedded\",Worksheet!AT136,Worksheet!AT147)))","v":""},null,{"$f":"IF(B66=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B81:N86,MATCH(L16,'2. Contribution Inputs'!C80:N80,0)+1,0))*12)","v":""},null,"",null,{"$f":"IF(G66<=MIN(G$62:G$66),B66,\"\")","v":""}]
[]
[]
["The following plan(s) is (are) the \nlowest cost options:",{"$f":"I63&\"   \"&I64&\"   \"&I65&\"   \"&I62&\"   \"&I61&\"   \"&I66","v":"   Anthem HDHP            "}]
[]
["This model assumes that all inpatient and maternity stays last at least three days.\nThis model assumes that Outpatient Surgeries are received at a free-standing facility. Copays may be higher at a hospital-based facility.\nThis model assumes that Diagnostic Lab and Imaging (MRI/X-rays) are covered 100% by the plan.  However, copays are required for High-Tech Services such as MRI, CT, and PET scans, as well as some x-rays.\nThe Blue Priority HMO has an additional $150 deductible per person (limited to $300 per family) for Tier 2 and Tier 3 Prescription Drugs, which is not included in this model.\nAnthem and Kaiser networks are not comparable. Network preferences should be taken into account when selecting a carrier.\n\nKaiser HMO is available only if you live or work within specific zip codes in the Denver/Boulder, Southern Colorado and Northern Colorado service areas."]
["The Anthem Blue Priority HMO plan is available to employees at the following college campuses:"]
["- Arapahoe Community College","- Community College of Denver","- Pikes Peak Community College"]
["- CCCS System Office","- Community College of Aurora ","- Pueblo Community College"]
[null,"- Front Range Community College","- Red Rocks Community College"]
[]
["© 2013 Lockton, Inc. All rights reserved."]

{"sheet":"1. Plan Inputs","index":1,"n_rows":61,"n_cols":22,"rows_kept":61,"cut":false,"hidden":true,"merged":[[0,0,0,6]]}
["Instructions"]
["Only light blue boxes should be used to input information."]
[]
["1.  Select the number of plans and input unique names for each plan."]
[]
["2.  Input the benefit design for each plan.  If the inputs do not accommodate your plan please contact"]
["LBG actuarial."]
[]
["3.  To reset a plan to the default settings click the \"Reset Defaults\" buttons.  Click the \"Reset Defaults\""]
["button for unused plan slots."]
[]
["4.  Move to the \"2. Contribution Inputs\" tab when finished."]
[]
["Number of unique plans:",null,null,null,5]
[null,"Reselecting might clear plan designs"]
[]
["Plan Name:",null,null,null,null,"Anthem HMO",null,null,"Anthem HDHP",null,null,"BluePreferred PPO",null,null,"Anthem Blue Priority",null,null,"Kaiser HMO"]
[]
[null,"Does the plan have an HSA or HRA?",null,null,null,null,"No",null,"HSA/HRA?","No",null,"HSA/HRA?","No",null,"HSA/HRA?","No",null,"HSA/HRA?","No",null,"HSA/HRA?","No"]
[]
["Input Benefits:"]
[]
[null,"Individual Deductible:",null,null,null,null,0,null,"Ind. Ded.:",6350,null,"Ind. Ded.:",2000,null,"Ind. Ded.:",1000,null,"Ind. Ded.:",0,null,"Ind. Ded.:",0]
[null,"Family Deductible:",null,null,null,null,0,null,"Fam. Ded.:",12700,null,"Fam. Ded.:",6000,null,"Fam. Ded.:",3000,null,"Fam. Ded.:",0,null,"Fam. Ded.:",0]
[]
[null,null,"Embedded/Non-Embedded:",null,null,null,"Embedded",null,"Emb/Non-Emb:","Embedded",null,"Emb/Non-Emb:","Embedded",null,null,"Embedded",null,"Emb/Non-Emb:","Embedded",null,"Emb/Non-Emb:","Embedded"]
[null,null,null,"Applies to Deductible and Out-of-Pocket Max"]
[null,"Member Coinsurance:",null,null,null,null,0,null,"Coinsurance:",0,null,"Coinsurance:",0.25,null,"Coinsurance:",0.2,null,"Coinsurance:",0,null,"Coinsurance:",0]
[]
[null,"Individual Out-of-Pocket Max:",null,null,null,null,4500,null,"Ind. OOP Max:",6350,null,"Ind. OOP Max:",6000,null,"Ind. OOP Max:",3000,null,"Ind. OOP Max:",3500,null,"Ind. OOP Max:",0]
[null,"Family Out-of-Pocket Max:",null,null,null,null,9000,null,"Fam. OOP max:",12700,null,"Fam. OOP max:",12700,null,"Fam. OOP max:",7000,null,"Fam. OOP max:",7000,null,"Fam. OOP max:",0]
[null,null,"The Out-of-Pocket Max includes the deductible"]
[null,null,null,null,null,"Subject to Ded/Coins?","Copayment Amount",null,"Subject to Ded/Coins?","Copayment Amount",null,"Subject to Ded/Coins?","Copayment Amount",null,"Subject to Ded/Coins?","Copayment Amount",null,"Subject to Ded/Coins?","Copayment Amount",null,"Subject to Ded/Coins?","Copayment Amount"]
[null,"Inpatient:",null,null,null,"No",700,null,"Yes",null,null,"Yes",0,null,"Yes",200,null,"No",600,null,"Yes",0]
[null,"Outpatient:",null,null,null,"No",300,null,"Yes",null,null,"No",250,null,"No",200,null,"No",350,null,"Yes",0]
[null,"Lab/X-Ray/Radiology:",null,null,null,"No",0,null,"Yes",null,null,"No",0,null,"No",0,null,"No",0,null,"Yes",0]
[]
[null,"Emergency Room",null,null,null,"No",250,null,"Yes",null,null,"Yes",0,null,"No",250,null,"No",250,null,"Yes",0]
[null,"Urgent Care",null,null,null,"No",50,null,"Yes",null,null,"No",70,null,"No",45,null,"No",50,null,"Yes",0]
[]
[null,"Preventive Visit:",null,null,null,"No",0,null,"No",0,null,"No",0,null,"No",0,null,"No",0,null,"No",0]
[null,"PCP Office Visit:",null,null,null,"No",30,null,"Yes",null,null,"No",40,null,"No",15,null,"No",30,null,"Yes",0]
[null,"Specialist Office Visit:",null,null,null,"No",50,null,"Yes",null,null,"No",70,null,"No",45,null,"No",50,null,"Yes",0]
[null,"Chiropractor:",null,null,null,"No",30,null,"Yes",null,null,"No",40,null,"No",20,null,"No",30,null,"Yes",0]
[]
[null,"Medical Copays apply to OOP Max?",null,null,null,null,"Yes",null,"Med copays to OOP?","Yes",null,"Med copays to OOP?","Yes",null,"Med copays to OOP?","Yes",null,"Med copays to OOP?","Yes",null,"Med copays to OOP?","Yes"]
[]
[null,"Rx copayments/coinsurance apply to OOP Max?",null,null,null,null,"Yes",null,"Rx to OOP?","Yes",null,"Rx to OOP?","Yes",null,"Rx to OOP?","Yes",null,"Rx to OOP?","Yes",null,"Rx to OOP?","Yes"]
[]
[null,"Rx Subject to Deductible?",null,null,null,null,"No",null,"Rx to Ded?","Yes",null,"Rx to Ded?","No",null,"Rx to Ded?","No",null,"Rx to Ded?","No",null,"Rx to Ded?","No"]
[]
[null,"Input Copayments OR Coinsurance",null,null,null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance"]
[null,"Rx Generic (Retail):",null,null,null,15,0,null,null,0,null,15,0,null,15,0,null,15,0,null,0,0]
[null,"Rx Brand Formulary (Retail):",null,null,null,50,0,null,null,0,null,50,0,null,40,0,null,30,0,null,0,0]
[null,"Rx Brand Non-Formulary (Retail):",null,null,null,80,0,null,null,0,null,80,0,null,60,0,null,30,0,null,0,0]
[null,"Rx Specialty (Retail):",null,null,null,100,0,null,null,0,null,100,0,null,250,0,null,100,0,null,0,0]
[null,"Rx Generic (Mail/90-Day):",null,null,null,15,0,null,null,0,null,15,0,null,15,0,null,30,0,null,0,0]
[null,"Rx Brand Formulary (Mail/90-Day):",null,null,null,100,0,null,null,0,null,100,0,null,80,0,null,60,0,null,0,0]
[null,"Rx Brand Non-Formulary (Mail/90-Day):",null,null,null,160,0,null,null,0,null,160,0,null,120,0,null,60,0,null,0,0]
[null,"Rx Specialty (Mail/90-Day):",null,null,null,200,0,null,null,0,null,200,0,null,500,0,null,100,0,null,0,0]
[null,null,"Model Assumes copays if both copays and coinsurance are entered."]

{"sheet":"2. Contribution Inputs","index":2,"n_rows":143,"n_cols":14,"rows_kept":143,"cut":false,"hidden":true,"merged":[[0,5,0,8],[19,5,20,5],[22,5,23,5],[25,5,26,5],[19,8,23,8]]}
[null,null,null,null,null,"Instructions"]
[null,null,null,null,null,"Only light blue boxes should be used to input information."]
[]
[null,null,null,null,null,"1.  Go to the \"Tier Description\" box and select the appropriate tier structure."]
[]
[null,null,null,null,null,"2.  Go to the \"Contribution Band\" box and list all contribution bands.  Enter all possible bands"]
[null,null,null,null,null,"even if certain bands do not apply to every plan.  YOU MUST ENTER AT LEAST ONE CONTRIBUTION"]
[null,"1. Tier Description:",null,null,null,"BAND NAME.  In the top right, input the label that will appear on the calculator tab."]
[null,null,null,"Sample"]
[null,"Tier 1:","Employee","Employee",null,"3.  Go to the \"Monthly Employee Contributions\" box and enter the contribution amounts for the"]
[null,"Tier 2:","Employee + Spouse","Employee + Spouse",null,"appropriate plan, tier, and band."]
[null,"Tier 3:","Employee + Child(ren)","Employee + Child(ren)"]
[null,"Tier 4:","Employee + Family","Employee + Family",null,"4.  If one or more of the plans has an HSA then continue to the \"Monthly Employer HSA."]
[null,"Tier 5:",null,null,null,"Contributions\" box.  Enter the monthly HSA amounts for the appropriate plan, tier, and band."]
[null,"Tier 6:"]
[null,null,null,null,null,"5.  Use the buttons below to select which features will be visible on the \"Calculator\" tab."]
[null,"2. Contribution Bands:",null,"Contribution Band"]
[null,null,null,"Sample",null,"6.  Click the \"Lock\" button to lock the calculator for client use.  The password to unlock is \"calculator\"."]
[null,"Band 1:","Aims","<=$75k"]
[null,"Band 2:","Colleges","$75k - $125k",null,"Low/Med/High Inputs:",null,null,"The Low/Med/High Inputs and Utilization Inputs should not be hidden simultaneously."]
[null,"Band 3:","DHE, Invest","$125k+"]
[null,"Band 4:",null,"<=$75k, Tobacco"]
[null,"Band 5:",null,"$75k - $125k Tobacco",null,"Utilization Inputs:"]
[null,"Band 6:",null,"$125k+ Tobacco"]
[null,"Band 7:"]
[null,"Band 8:",null,null,null,"Costs per Service"]
[null,"Band 9:"]
[null,"Band 10:"]
[null,"Band 11:"]
[null,"Band 12:"]
[]
[null,"3. Monthly Employee Contributions:"]
[]
[null,{"$f":"'1. Plan Inputs'!F17","v":"Anthem HMO"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,226,172]
[null,{"$f":"$C$11","v":"Employee + Spouse"},257.10000000000002,727,496.1]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},210.45,668]
[null,{"$f":"$C$13","v":"Employee + Family"},337.96,857]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!I17","v":"Anthem HDHP"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,58,159]
[null,{"$f":"$C$11","v":"Employee + Spouse"},171.3,200,464.1]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},140.55000000000001,183]
[null,{"$f":"$C$13","v":"Employee + Family"},224.56,267]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!L17","v":"BluePreferred PPO"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,163,131]
[null,{"$f":"$C$11","v":"Employee + Spouse"},244.5,557,389.1]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},195.9,519]
[null,{"$f":"$C$13","v":"Employee + Family"},321.02,623]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!O17","v":"Anthem Blue Priority"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,116,131]
[null,{"$f":"$C$11","v":"Employee + Spouse"},224.85,455,389.1]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},184.05,434]
[null,{"$f":"$C$13","v":"Employee + Family"},295.54000000000002,523]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!R17","v":"Kaiser HMO"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,94,131]
[null,{"$f":"$C$11","v":"Employee + Spouse"},176.33,394,389.1]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},144.27000000000001,388]
[null,{"$f":"$C$13","v":"Employee + Family"},231.9,436]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!U17","v":0}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"}]
[null,{"$f":"$C$11","v":"Employee + Spouse"}]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"}]
[null,{"$f":"$C$13","v":"Employee + Family"}]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[]
[null,"4. Monthly Employer HSA/HRA Contributions:"]
[]
[null,{"$f":"'1. Plan Inputs'!F17","v":"Anthem HMO"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,0,0]
[null,{"$f":"$C$11","v":"Employee + Spouse"},0,0,0]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},0,0,0]
[null,{"$f":"$C$13","v":"Employee + Family"},0,0,0]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!I17","v":"Anthem HDHP"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,0,0]
[null,{"$f":"$C$11","v":"Employee + Spouse"},0,0,0]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},0,0,0]
[null,{"$f":"$C$13","v":"Employee + Family"},0,0,0]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!L17","v":"BluePreferred PPO"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,0,0]
[null,{"$f":"$C$11","v":"Employee + Spouse"},0,0,0]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},0,0,0]
[null,{"$f":"$C$13","v":"Employee + Family"},0,0,0]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!O17","v":"Anthem Blue Priority"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,0,0]
[null,{"$f":"$C$11","v":"Employee + Spouse"},0,0,0]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},0,0,0]
[null,{"$f":"$C$13","v":"Employee + Family"},0,0,0]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!R17","v":"Kaiser HMO"}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"},0,0,0]
[null,{"$f":"$C$11","v":"Employee + Spouse"},0,0,0]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},0,0,0]
[null,{"$f":"$C$13","v":"Employee + Family"},0,0,0]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!U17","v":0}]
[null,null,{"$f":"$C$19","v":"Aims"},{"$f":"$C$20","v":"Colleges"},{"$f":"$C$21","v":"DHE, Invest"},{"$f":"$C$22","v":0},{"$f":"$C$23","v":0},{"$f":"$C$24","v":0},{"$f":"$C$25","v":0},{"$f":"$C$26","v":0},{"$f":"$C$27","v":0},{"$f":"$C$28","v":0},{"$f":"$C$29","v":0},{"$f":"$C$30","v":0}]
[null,{"$f":"$C$10","v":"Employee"}]
[null,{"$f":"$C$11","v":"Employee + Spouse"}]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"}]
[null,{"$f":"$C$13","v":"Employee + Family"}]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]

{"sheet":"Worksheet","index":3,"n_rows":237,"n_cols":47,"rows_kept":237,"cut":false,"hidden":true,"merged":[[232,1,232,3],[193,1,193,4],[200,1,200,4],[10,41,10,46],[10,1,10,6],[10,9,10,14],[10,17,10,22],[10,25,10,30],[10,33,10,38],[207,1,207,4],[214,1,214,4],[221,1,221,4],[228,1,228,3],[189,1,189,4]]}
[null,1,"Yes","Embedded","Employee","Copayments"]
[null,2,"No","Non-Embedded","Employee + Spouse","Coinsurance"]
[null,3,null,null,"Employee + 1"]
[null,4,null,null,"Employee + Child"]
[null,5,null,null,"Employee + Child(ren)"]
[null,6,null,null,"Employee + Family"]
[null,null,null,null,"Employee + Children"]
[]
[]
[null,{"$f":"Calculator!$C$22","v":"Employee"},{"$f":"Calculator!D22","v":""},{"$f":"Calculator!E22","v":""},{"$f":"Calculator!F22","v":""},{"$f":"Calculator!G22","v":""},{"$f":"Calculator!H22","v":""},null,null,{"$f":"Calculator!C22","v":"Employee"},{"$f":"Calculator!D22","v":""},{"$f":"Calculator!E22","v":""},{"$f":"Calculator!F22","v":""},{"$f":"Calculator!G22","v":""},{"$f":"Calculator!H22","v":""},null,null,{"$f":"Calculator!C22","v":"Employee"},{"$f":"Calculator!D22","v":""},{"$f":"Calculator!E22","v":""},{"$f":"Calculator!F22","v":""},{"$f":"Calculator!G22","v":""},{"$f":"Calculator!H22","v":""},null,null,{"$f":"Calculator!C22","v":"Employee"},{"$f":"Calculator!D22","v":""},{"$f":"Calculator!E22","v":""},{"$f":"Calculator!F22","v":""},{"$f":"Calculator!G22","v":""},{"$f":"Calculator!H22","v":""},null,null,{"$f":"Calculator!C22","v":"Employee"},{"$f":"Calculator!D22","v":""},{"$f":"Calculator!E22","v":""},{"$f":"Calculator!F22","v":""},{"$f":"Calculator!G22","v":""},{"$f":"Calculator!H22","v":""},null,null,{"$f":"Calculator!C22","v":"Employee"},{"$f":"Calculator!D22","v":""},{"$f":"Calculator!E22","v":""},{"$f":"Calculator!F22","v":""},{"$f":"Calculator!G22","v":""},{"$f":"Calculator!H22","v":""}]
[null,{"$f":"'1. Plan Inputs'!F17","v":"Anthem HMO"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!I17","v":"Anthem HDHP"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!L17","v":"BluePreferred PPO"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!O17","v":"Anthem Blue Priority"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!R17","v":"Kaiser HMO"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!U17","v":0}]
["Deductible",{"$f":"'1. Plan Inputs'!G23","v":0},{"$f":"B12","v":0},0,0,0,0,null,"Deductible",{"$f":"'1. Plan Inputs'!J23","v":6350},{"$f":"J12","v":6350},{"$f":"K12","v":6350},{"$f":"L12","v":6350},{"$f":"M12","v":6350},{"$f":"N12","v":6350},null,"Deductible",{"$f":"'1. Plan Inputs'!M23","v":2000},{"$f":"R12","v":2000},{"$f":"S12","v":2000},{"$f":"T12","v":2000},{"$f":"U12","v":2000},{"$f":"V12","v":2000},null,"Deductible",{"$f":"'1. Plan Inputs'!P23","v":1000},{"$f":"Z12","v":1000},{"$f":"AA12","v":1000},{"$f":"AB12","v":1000},{"$f":"AC12","v":1000},{"$f":"AD12","v":1000},null,"Deductible",{"$f":"'1. Plan Inputs'!S23","v":0},{"$f":"AH12","v":0},{"$f":"AI12","v":0},{"$f":"AJ12","v":0},{"$f":"AK12","v":0},{"$f":"AL12","v":0},null,"Deductible",{"$f":"'1. Plan Inputs'!V23","v":0},{"$f":"AP12","v":0},{"$f":"AQ12","v":0},{"$f":"AR12","v":0},{"$f":"AS12","v":0},{"$f":"AT12","v":0}]
["Family Deductible",{"$f":"'1. Plan Inputs'!G24","v":0},0,0,0,0,0,null,"Family Deductible",{"$f":"'1. Plan Inputs'!J24","v":12700},12700,12700,12700,12700,12700,null,"Family Deductible",{"$f":"'1. Plan Inputs'!M24","v":6000},6000,6000,6000,6000,6000,null,"Family Deductible",{"$f":"'1. Plan Inputs'!P24","v":3000},3000,3000,3000,3000,3000,null,"Family Deductible",{"$f":"'1. Plan Inputs'!S24","v":0},0,0,0,0,0,null,"Family Deductible",{"$f":"'1. Plan Inputs'!V24","v":0},0,0,0,0,0]
["Coinsurance",{"$f":"'1. Plan Inputs'!G28","v":0},0,0,0,0,0,null,"Coinsurance",{"$f":"'1. Plan Inputs'!J28","v":0},0,0,0,0,0,null,"Coinsurance",{"$f":"'1. Plan Inputs'!M28","v":0.25},0.25,0.25,0.25,0.25,0.25,null,"Coinsurance",{"$f":"'1. Plan Inputs'!P28","v":0.2},0.2,0.2,0.2,0.2,0.2,null,"Coinsurance",{"$f":"'1. Plan Inputs'!S28","v":0},0,0,0,0,0,null,"Coinsurance",{"$f":"'1. Plan Inputs'!V28","v":0},0,0,0,0,0]
["OOPM",{"$f":"'1. Plan Inputs'!G30","v":4500},{"$f":"B15","v":4500},{"$f":"C15","v":4500},4500,4500,4500,null,"OOPM",{"$f":"'1. Plan Inputs'!J30","v":6350},{"$f":"J15","v":6350},6350,6350,6350,6350,null,"OOPM",{"$f":"'1. Plan Inputs'!M30","v":6000},{"$f":"R15","v":6000},6000,6000,6000,6000,null,"OOPM",{"$f":"'1. Plan Inputs'!P30","v":3000},{"$f":"Z15","v":3000},3000,3000,3000,3000,null,"OOPM",{"$f":"'1. Plan Inputs'!S30","v":3500},{"$f":"AH15","v":3500},3500,3500,3500,3500,null,"OOPM",{"$f":"'1. Plan Inputs'!V30","v":0},{"$f":"AP15","v":0},0,0,0,0]
["Family OOPM",{"$f":"'1. Plan Inputs'!G31","v":9000},{"$f":"B16","v":9000},9000,9000,9000,9000,null,"Family OOPM",{"$f":"'1. Plan Inputs'!J31","v":12700},{"$f":"J16","v":12700},12700,12700,12700,12700,null,"Family OOPM",{"$f":"'1. Plan Inputs'!M31","v":12700},{"$f":"R16","v":12700},12700,12700,12700,12700,null,"Family OOPM",{"$f":"'1. Plan Inputs'!P31","v":7000},{"$f":"Z16","v":7000},7000,7000,7000,7000,null,"Family OOPM",{"$f":"'1. Plan Inputs'!S31","v":7000},{"$f":"AH16","v":7000},7000,7000,7000,7000,null,"Family OOPM",{"$f":"'1. Plan Inputs'!V31","v":0},{"$f":"AP16","v":0},0,0,0,0]
[]
["Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:"]
["Preventive Copay:",{"$f":"'1. Plan Inputs'!G41","v":0},{"$f":"B19","v":0},{"$f":"C19","v":0},0,0,0,null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!J41","v":0},{"$f":"J19","v":0},{"$f":"K19","v":0},{"$f":"L19","v":0},{"$f":"M19","v":0},{"$f":"N19","v":0},null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!M41","v":0},{"$f":"R19","v":0},{"$f":"S19","v":0},{"$f":"T19","v":0},{"$f":"U19","v":0},{"$f":"V19","v":0},null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!P41","v":0},{"$f":"Z19","v":0},{"$f":"AA19","v":0},{"$f":"AB19","v":0},{"$f":"AC19","v":0},{"$f":"AD19","v":0},null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!S41","v":0},{"$f":"AH19","v":0},{"$f":"AI19","v":0},{"$f":"AJ19","v":0},{"$f":"AK19","v":0},{"$f":"AL19","v":0},null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!V41","v":0},{"$f":"AP19","v":0},{"$f":"AQ19","v":0},{"$f":"AR19","v":0},{"$f":"AS19","v":0},{"$f":"AT19","v":0}]
["Inpatient Copay:",{"$f":"'1. Plan Inputs'!G34","v":700},700,{"$f":"C20","v":700},700,700,700,null,"Inpatient Copay:",{"$f":"'1. Plan Inputs'!J34","v":0},0,0,0,0,0,null,"Inpatient Copay:",{"$f":"'1. Plan Inputs'!M34","v":0},0,0,0,0,0,null,"Inpatient Copay:",{"$f":"'1. Plan Inputs'!P34","v":200},200,200,200,200,200,null,"Inpatient Copay:",{"$f":"'1. Plan Inputs'!S34","v":600},600,600,600,600,600,null,"Inpatient Copay:",{"$f":"'1. Plan Inputs'!V34","v":0},0,0,0,0,0]
["Outpatient Copay:",{"$f":"'1. Plan Inputs'!G35","v":300},300,300,300,300,300,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!J35","v":0},0,0,0,0,0,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!M35","v":250},250,250,250,250,250,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!P35","v":200},200,200,200,200,200,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!S35","v":350},350,350,350,350,350,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!V35","v":0},0,0,0,0,0]
["Lab/X-Ray/Radiology Copay:",{"$f":"'1. Plan Inputs'!G36","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Copay:",{"$f":"'1. Plan Inputs'!J36","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Copay:",{"$f":"'1. Plan Inputs'!M36","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Copay:",{"$f":"'1. Plan Inputs'!P36","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Copay:",{"$f":"'1. Plan Inputs'!S36","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Copay:",{"$f":"'1. Plan Inputs'!V36","v":0},0,0,0,0,0]
["Emergency Room Copay:",{"$f":"'1. Plan Inputs'!G38","v":250},250,250,250,250,250,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!J38","v":0},0,0,0,0,0,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!M38","v":0},0,0,0,0,0,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!P38","v":250},250,250,250,250,250,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!S38","v":250},250,250,250,250,250,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!V38","v":0},0,0,0,0,0]
["Urgent Care:",{"$f":"'1. Plan Inputs'!G39","v":50},{"$f":"B24","v":50},{"$f":"C24","v":50},{"$f":"D24","v":50},{"$f":"E24","v":50},{"$f":"F24","v":50},null,"Urgent Care:",{"$f":"'1. Plan Inputs'!J39","v":0},0,0,0,0,0,null,"Urgent Care:",{"$f":"'1. Plan Inputs'!M39","v":70},70,70,70,70,70,null,"Urgent Care:",{"$f":"'1. Plan Inputs'!P39","v":45},45,45,45,45,45,null,"Urgent Care:",{"$f":"'1. Plan Inputs'!S39","v":50},50,50,50,50,50,null,"Urgent Care:",{"$f":"'1. Plan Inputs'!V39","v":0},0,0,0,0,0]
["PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!G42","v":30},30,30,30,30,30,null,"PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!J42","v":0},0,0,0,0,0,null,"PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!M42","v":40},40,40,40,40,40,null,"PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!P42","v":15},15,15,15,15,15,null,"PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!S42","v":30},30,30,30,30,30,null,"PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!V42","v":0},0,0,0,0,0]
["Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!G43","v":50},50,50,50,50,50,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!J43","v":0},0,0,0,0,0,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!M43","v":70},70,70,70,70,70,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!P43","v":45},45,45,45,45,45,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!S43","v":50},50,50,50,50,50,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!V43","v":0},0,0,0,0,0]
["Chiropractor Copay:",{"$f":"'1. Plan Inputs'!G44","v":30},30,30,30,30,30,null,"Chiropractor Copay:",{"$f":"'1. Plan Inputs'!J44","v":0},0,0,0,0,0,null,"Chiropractor Copay:",{"$f":"'1. Plan Inputs'!M44","v":40},40,40,40,40,40,null,"Chiropractor Copay:",{"$f":"'1. Plan Inputs'!P44","v":20},20,20,20,20,20,null,"Chiropractor Copay:",{"$f":"'1. Plan Inputs'!S44","v":30},30,30,30,30,30,null,"Chiropractor Copay:",{"$f":"'1. Plan Inputs'!V44","v":0},0,0,0,0,0]
["Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!F53","v":15},15,15,15,15,15,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!I53","v":0},0,0,0,0,0,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!L53","v":15},15,15,15,15,15,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!O53","v":15},15,15,15,15,15,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!R53","v":15},15,15,15,15,15,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!U53","v":0},0,0,0,0,0]
["Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!F54","v":50},50,50,50,50,50,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!I54","v":0},0,0,0,0,0,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!L54","v":50},50,50,50,50,50,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!O54","v":40},40,40,40,40,40,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!R54","v":30},30,30,30,30,30,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!U54","v":0},0,0,0,0,0]
["Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!F55","v":80},80,80,80,80,80,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!I55","v":0},0,0,0,0,0,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!L55","v":80},80,80,80,80,80,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!O55","v":60},60,60,60,60,60,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!R55","v":30},30,30,30,30,30,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!U55","v":0},0,0,0,0,0]
["Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!F56","v":100},{"$f":"B31","v":100},{"$f":"C31","v":100},{"$f":"D31","v":100},{"$f":"E31","v":100},{"$f":"F31","v":100},null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!I56","v":0},0,0,0,0,0,null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!L56","v":100},100,100,100,100,100,null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!O56","v":250},250,250,250,250,250,null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!R56","v":100},100,100,100,100,100,null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!U56","v":0},0,0,0,0,0]
["Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!F57","v":15},15,15,15,15,15,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!I57","v":0},0,0,0,0,0,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!L57","v":15},15,15,15,15,15,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!O57","v":15},15,15,15,15,15,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!R57","v":30},30,30,30,30,30,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!U57","v":0},0,0,0,0,0]
["Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!F58","v":100},100,100,100,100,100,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!I58","v":0},0,0,0,0,0,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!L58","v":100},100,100,100,100,100,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!O58","v":80},80,80,80,80,80,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!R58","v":60},60,60,60,60,60,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!U58","v":0},0,0,0,0,0]
["Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!F59","v":160},160,160,160,160,160,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!I59","v":0},0,0,0,0,0,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!L59","v":160},160,160,160,160,160,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!O59","v":120},120,120,120,120,120,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!R59","v":60},60,60,60,60,60,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!U59","v":0},0,0,0,0,0]
["Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!F60","v":200},200,200,200,200,200,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!I60","v":0},0,0,0,0,0,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!L60","v":200},200,200,200,200,200,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!O60","v":500},500,500,500,500,500,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!R60","v":100},100,100,100,100,100,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!U60","v":0},0,0,0,0,0]
[]
["Number of Services:",null,null,null,null,null,null,null,"Number of Services:",null,null,null,null,null,null,null,"Number of Services:",null,null,null,null,null,null,null,"Number of Services:",null,null,null,null,null,null,null,"Number of Services:",null,null,null,null,null,null,null,"Number of Services:"]
["Preventive Visits:",{"$f":"Calculator!C23","v":0},{"$f":"Calculator!D23","v":0},{"$f":"Calculator!E23","v":0},{"$f":"Calculator!F23","v":0},{"$f":"Calculator!G23","v":0},{"$f":"Calculator!H23","v":0},null,"Preventive Visits:",{"$f":"Calculator!C23","v":0},{"$f":"Calculator!D23","v":0},{"$f":"Calculator!E23","v":0},{"$f":"Calculator!F23","v":0},{"$f":"Calculator!G23","v":0},{"$f":"Calculator!H23","v":0},null,"Preventive Visits:",{"$f":"Calculator!C23","v":0},{"$f":"Calculator!D23","v":0},{"$f":"Calculator!E23","v":0},{"$f":"Calculator!F23","v":0},{"$f":"Calculator!G23","v":0},{"$f":"Calculator!H23","v":0},null,"Preventive Visits:",{"$f":"Calculator!C23","v":0},{"$f":"Calculator!D23","v":0},{"$f":"Calculator!E23","v":0},{"$f":"Calculator!F23","v":0},{"$f":"Calculator!G23","v":0},{"$f":"Calculator!H23","v":0},null,"Preventive Visits:",{"$f":"Calculator!C23","v":0},{"$f":"Calculator!D23","v":0},{"$f":"Calculator!E23","v":0},{"$f":"Calculator!F23","v":0},{"$f":"Calculator!G23","v":0},{"$f":"Calculator!H23","v":0},null,"Preventive Visits:",{"$f":"Calculator!C23","v":0},{"$f":"Calculator!D23","v":0},{"$f":"Calculator!E23","v":0},{"$f":"Calculator!F23","v":0},{"$f":"Calculator!G23","v":0},{"$f":"Calculator!H23","v":0}]
["Hospitalizations:",{"$f":"Calculator!C24","v":0},{"$f":"Calculator!D24","v":0},{"$f":"Calculator!E24","v":0},{"$f":"Calculator!F24","v":0},{"$f":"Calculator!G24","v":0},{"$f":"Calculator!H24","v":0},null,"Hospitalizations:",{"$f":"Calculator!C24","v":0},{"$f":"Calculator!D24","v":0},{"$f":"Calculator!E24","v":0},{"$f":"Calculator!F24","v":0},{"$f":"Calculator!G24","v":0},{"$f":"Calculator!H24","v":0},null,"Hospitalizations:",{"$f":"Calculator!C24","v":0},{"$f":"Calculator!D24","v":0},{"$f":"Calculator!E24","v":0},{"$f":"Calculator!F24","v":0},{"$f":"Calculator!G24","v":0},{"$f":"Calculator!H24","v":0},null,"Hospitalizations:",{"$f":"Calculator!C24","v":0},{"$f":"Calculator!D24","v":0},{"$f":"Calculator!E24","v":0},{"$f":"Calculator!F24","v":0},{"$f":"Calculator!G24","v":0},{"$f":"Calculator!H24","v":0},null,"Hospitalizations:",{"$f":"Calculator!C24","v":0},{"$f":"Calculator!D24","v":0},{"$f":"Calculator!E24","v":0},{"$f":"Calculator!F24","v":0},{"$f":"Calculator!G24","v":0},{"$f":"Calculator!H24","v":0},null,"Hospitalizations:",{"$f":"Calculator!C24","v":0},{"$f":"Calculator!D24","v":0},{"$f":"Calculator!E24","v":0},{"$f":"Calculator!F24","v":0},{"$f":"Calculator!G24","v":0},{"$f":"Calculator!H24","v":0}]
["Outpatient Services:",{"$f":"Calculator!C25","v":0},{"$f":"Calculator!D25","v":0},{"$f":"Calculator!E25","v":0},{"$f":"Calculator!F25","v":0},{"$f":"Calculator!G25","v":0},{"$f":"Calculator!H25","v":0},null,"Outpatient Services:",{"$f":"Calculator!C25","v":0},{"$f":"Calculator!D25","v":0},{"$f":"Calculator!E25","v":0},{"$f":"Calculator!F25","v":0},{"$f":"Calculator!G25","v":0},{"$f":"Calculator!H25","v":0},null,"Outpatient Services:",{"$f":"Calculator!C25","v":0},{"$f":"Calculator!D25","v":0},{"$f":"Calculator!E25","v":0},{"$f":"Calculator!F25","v":0},{"$f":"Calculator!G25","v":0},{"$f":"Calculator!H25","v":0},null,"Outpatient Services:",{"$f":"Calculator!C25","v":0},{"$f":"Calculator!D25","v":0},{"$f":"Calculator!E25","v":0},{"$f":"Calculator!F25","v":0},{"$f":"Calculator!G25","v":0},{"$f":"Calculator!H25","v":0},null,"Outpatient Services:",{"$f":"Calculator!C25","v":0},{"$f":"Calculator!D25","v":0},{"$f":"Calculator!E25","v":0},{"$f":"Calculator!F25","v":0},{"$f":"Calculator!G25","v":0},{"$f":"Calculator!H25","v":0},null,"Outpatient Services:",{"$f":"Calculator!C25","v":0},{"$f":"Calculator!D25","v":0},{"$f":"Calculator!E25","v":0},{"$f":"Calculator!F25","v":0},{"$f":"Calculator!G25","v":0},{"$f":"Calculator!H25","v":0}]
["Lab/X-Ray/Radiology Services:",{"$f":"Calculator!C26","v":0},{"$f":"Calculator!D26","v":0},{"$f":"Calculator!E26","v":0},{"$f":"Calculator!F26","v":0},{"$f":"Calculator!G26","v":0},{"$f":"Calculator!H26","v":0},null,"Lab/X-Ray/Radiology Services:",{"$f":"Calculator!C26","v":0},{"$f":"Calculator!D26","v":0},{"$f":"Calculator!E26","v":0},{"$f":"Calculator!F26","v":0},{"$f":"Calculator!G26","v":0},{"$f":"Calculator!H26","v":0},null,"Lab/X-Ray/Radiology Services:",{"$f":"Calculator!C26","v":0},{"$f":"Calculator!D26","v":0},{"$f":"Calculator!E26","v":0},{"$f":"Calculator!F26","v":0},{"$f":"Calculator!G26","v":0},{"$f":"Calculator!H26","v":0},null,"Lab/X-Ray/Radiology Services:",{"$f":"Calculator!C26","v":0},{"$f":"Calculator!D26","v":0},{"$f":"Calculator!E26","v":0},{"$f":"Calculator!F26","v":0},{"$f":"Calculator!G26","v":0},{"$f":"Calculator!H26","v":0},null,"Lab/X-Ray/Radiology Services:",{"$f":"Calculator!C26","v":0},{"$f":"Calculator!D26","v":0},{"$f":"Calculator!E26","v":0},{"$f":"Calculator!F26","v":0},{"$f":"Calculator!G26","v":0},{"$f":"Calculator!H26","v":0},null,"Lab/X-Ray/Radiology Services:",{"$f":"Calculator!C26","v":0},{"$f":"Calculator!D26","v":0},{"$f":"Calculator!E26","v":0},{"$f":"Calculator!F26","v":0},{"$f":"Calculator!G26","v":0},{"$f":"Calculator!H26","v":0}]
["Emergency Room Visits:",{"$f":"Calculator!C27","v":0},{"$f":"Calculator!D27","v":0},{"$f":"Calculator!E27","v":0},{"$f":"Calculator!F27","v":0},{"$f":"Calculator!G27","v":0},{"$f":"Calculator!H27","v":0},null,"Emergency Room Visits:",{"$f":"Calculator!C27","v":0},{"$f":"Calculator!D27","v":0},{"$f":"Calculator!E27","v":0},{"$f":"Calculator!F27","v":0},{"$f":"Calculator!G27","v":0},{"$f":"Calculator!H27","v":0},null,"Emergency Room Visits:",{"$f":"Calculator!C27","v":0},{"$f":"Calculator!D27","v":0},{"$f":"Calculator!E27","v":0},{"$f":"Calculator!F27","v":0},{"$f":"Calculator!G27","v":0},{"$f":"Calculator!H27","v":0},null,"Emergency Room Visits:",{"$f":"Calculator!C27","v":0},{"$f":"Calculator!D27","v":0},{"$f":"Calculator!E27","v":0},{"$f":"Calculator!F27","v":0},{"$f":"Calculator!G27","v":0},{"$f":"Calculator!H27","v":0},null,"Emergency Room Visits:",{"$f":"Calculator!C27","v":0},{"$f":"Calculator!D27","v":0},{"$f":"Calculator!E27","v":0},{"$f":"Calculator!F27","v":0},{"$f":"Calculator!G27","v":0},{"$f":"Calculator!H27","v":0},null,"Emergency Room Visits:",{"$f":"Calculator!C27","v":0},{"$f":"Calculator!D27","v":0},{"$f":"Calculator!E27","v":0},{"$f":"Calculator!F27","v":0},{"$f":"Calculator!G27","v":0},{"$f":"Calculator!H27","v":0}]
["Urgent Care:",{"$f":"Calculator!C28","v":0},{"$f":"Calculator!D28","v":0},{"$f":"Calculator!E28","v":0},{"$f":"Calculator!F28","v":0},{"$f":"Calculator!G28","v":0},{"$f":"Calculator!H28","v":0},null,"Urgent Care:",{"$f":"Calculator!C28","v":0},{"$f":"Calculator!D28","v":0},{"$f":"Calculator!E28","v":0},{"$f":"Calculator!F28","v":0},{"$f":"Calculator!G28","v":0},{"$f":"Calculator!H28","v":0},null,"Urgent Care:",{"$f":"Calculator!C28","v":0},{"$f":"Calculator!D28","v":0},{"$f":"Calculator!E28","v":0},{"$f":"Calculator!F28","v":0},{"$f":"Calculator!G28","v":0},{"$f":"Calculator!H28","v":0},null,"Urgent Care:",{"$f":"Calculator!C28","v":0},{"$f":"Calculator!D28","v":0},{"$f":"Calculator!E28","v":0},{"$f":"Calculator!F28","v":0},{"$f":"Calculator!G28","v":0},{"$f":"Calculator!H28","v":0},null,"Urgent Care:",{"$f":"Calculator!C28","v":0},{"$f":"Calculator!D28","v":0},{"$f":"Calculator!E28","v":0},{"$f":"Calculator!F28","v":0},{"$f":"Calculator!G28","v":0},{"$f":"Calculator!H28","v":0},null,"Urgent Care:",{"$f":"Calculator!C28","v":0},{"$f":"Calculator!D28","v":0},{"$f":"Calculator!E28","v":0},{"$f":"Calculator!F28","v":0},{"$f":"Calculator!G28","v":0},{"$f":"Calculator!H28","v":0}]
["PCP Office Visits:",{"$f":"Calculator!C29","v":0},{"$f":"Calculator!D29","v":0},{"$f":"Calculator!E29","v":0},{"$f":"Calculator!F29","v":0},{"$f":"Calculator!G29","v":0},{"$f":"Calculator!H29","v":0},null,"PCP Office Visits:",{"$f":"Calculator!C29","v":0},{"$f":"Calculator!D29","v":0},{"$f":"Calculator!E29","v":0},{"$f":"Calculator!F29","v":0},{"$f":"Calculator!G29","v":0},{"$f":"Calculator!H29","v":0},null,"PCP Office Visits:",{"$f":"Calculator!C29","v":0},{"$f":"Calculator!D29","v":0},{"$f":"Calculator!E29","v":0},{"$f":"Calculator!F29","v":0},{"$f":"Calculator!G29","v":0},{"$f":"Calculator!H29","v":0},null,"PCP Office Visits:",{"$f":"Calculator!C29","v":0},{"$f":"Calculator!D29","v":0},{"$f":"Calculator!E29","v":0},{"$f":"Calculator!F29","v":0},{"$f":"Calculator!G29","v":0},{"$f":"Calculator!H29","v":0},null,"PCP Office Visits:",{"$f":"Calculator!C29","v":0},{"$f":"Calculator!D29","v":0},{"$f":"Calculator!E29","v":0},{"$f":"Calculator!F29","v":0},{"$f":"Calculator!G29","v":0},{"$f":"Calculator!H29","v":0},null,"PCP Office Visits:",{"$f":"Calculator!C29","v":0},{"$f":"Calculator!D29","v":0},{"$f":"Calculator!E29","v":0},{"$f":"Calculator!F29","v":0},{"$f":"Calculator!G29","v":0},{"$f":"Calculator!H29","v":0}]
["Specialist Office Visits:",{"$f":"Calculator!C30","v":0},{"$f":"Calculator!D30","v":0},{"$f":"Calculator!E30","v":0},{"$f":"Calculator!F30","v":0},{"$f":"Calculator!G30","v":0},{"$f":"Calculator!H30","v":0},null,"Specialist Office Visits:",{"$f":"Calculator!C30","v":0},{"$f":"Calculator!D30","v":0},{"$f":"Calculator!E30","v":0},{"$f":"Calculator!F30","v":0},{"$f":"Calculator!G30","v":0},{"$f":"Calculator!H30","v":0},null,"Specialist Office Visits:",{"$f":"Calculator!C30","v":0},{"$f":"Calculator!D30","v":0},{"$f":"Calculator!E30","v":0},{"$f":"Calculator!F30","v":0},{"$f":"Calculator!G30","v":0},{"$f":"Calculator!H30","v":0},null,"Specialist Office Visits:",{"$f":"Calculator!C30","v":0},{"$f":"Calculator!D30","v":0},{"$f":"Calculator!E30","v":0},{"$f":"Calculator!F30","v":0},{"$f":"Calculator!G30","v":0},{"$f":"Calculator!H30","v":0},null,"Specialist Office Visits:",{"$f":"Calculator!C30","v":0},{"$f":"Calculator!D30","v":0},{"$f":"Calculator!E30","v":0},{"$f":"Calculator!F30","v":0},{"$f":"Calculator!G30","v":0},{"$f":"Calculator!H30","v":0},null,"Specialist Office Visits:",{"$f":"Calculator!C30","v":0},{"$f":"Calculator!D30","v":0},{"$f":"Calculator!E30","v":0},{"$f":"Calculator!F30","v":0},{"$f":"Calculator!G30","v":0},{"$f":"Calculator!H30","v":0}]
["Chiropractor Vists:",{"$f":"Calculator!C31","v":0},{"$f":"Calculator!D31","v":0},{"$f":"Calculator!E31","v":0},{"$f":"Calculator!F31","v":0},{"$f":"Calculator!G31","v":0},{"$f":"Calculator!H31","v":0},null,"Chiropractor Vists:",{"$f":"Calculator!C31","v":0},{"$f":"Calculator!D31","v":0},{"$f":"Calculator!E31","v":0},{"$f":"Calculator!F31","v":0},{"$f":"Calculator!G31","v":0},{"$f":"Calculator!H31","v":0},null,"Chiropractor Vists:",{"$f":"Calculator!C31","v":0},{"$f":"Calculator!D31","v":0},{"$f":"Calculator!E31","v":0},{"$f":"Calculator!F31","v":0},{"$f":"Calculator!G31","v":0},{"$f":"Calculator!H31","v":0},null,"Chiropractor Vists:",{"$f":"Calculator!C31","v":0},{"$f":"Calculator!D31","v":0},{"$f":"Calculator!E31","v":0},{"$f":"Calculator!F31","v":0},{"$f":"Calculator!G31","v":0},{"$f":"Calculator!H31","v":0},null,"Chiropractor Vists:",{"$f":"Calculator!C31","v":0},{"$f":"Calculator!D31","v":0},{"$f":"Calculator!E31","v":0},{"$f":"Calculator!F31","v":0},{"$f":"Calculator!G31","v":0},{"$f":"Calculator!H31","v":0},null,"Chiropractor Vists:",{"$f":"Calculator!C31","v":0},{"$f":"Calculator!D31","v":0},{"$f":"Calculator!E31","v":0},{"$f":"Calculator!F31","v":0},{"$f":"Calculator!G31","v":0},{"$f":"Calculator!H31","v":0}]
["Rx Generic (Retail):",{"$f":"Calculator!C32","v":0},{"$f":"Calculator!D32","v":0},{"$f":"Calculator!E32","v":0},{"$f":"Calculator!F32","v":0},{"$f":"Calculator!G32","v":0},{"$f":"Calculator!H32","v":0},null,"Rx Generic (Retail):",{"$f":"Calculator!C32","v":0},{"$f":"Calculator!D32","v":0},{"$f":"Calculator!E32","v":0},{"$f":"Calculator!F32","v":0},{"$f":"Calculator!G32","v":0},{"$f":"Calculator!H32","v":0},null,"Rx Generic (Retail):",{"$f":"Calculator!C32","v":0},{"$f":"Calculator!D32","v":0},{"$f":"Calculator!E32","v":0},{"$f":"Calculator!F32","v":0},{"$f":"Calculator!G32","v":0},{"$f":"Calculator!H32","v":0},null,"Rx Generic (Retail):",{"$f":"Calculator!C32","v":0},{"$f":"Calculator!D32","v":0},{"$f":"Calculator!E32","v":0},{"$f":"Calculator!F32","v":0},{"$f":"Calculator!G32","v":0},{"$f":"Calculator!H32","v":0},null,"Rx Generic (Retail):",{"$f":"Calculator!C32","v":0},{"$f":"Calculator!D32","v":0},{"$f":"Calculator!E32","v":0},{"$f":"Calculator!F32","v":0},{"$f":"Calculator!G32","v":0},{"$f":"Calculator!H32","v":0},null,"Rx Generic (Retail):",{"$f":"Calculator!C32","v":0},{"$f":"Calculator!D32","v":0},{"$f":"Calculator!E32","v":0},{"$f":"Calculator!F32","v":0},{"$f":"Calculator!G32","v":0},{"$f":"Calculator!H32","v":0}]
["Rx Brand Formulary (Retail):",{"$f":"Calculator!C33","v":0},{"$f":"Calculator!D33","v":0},{"$f":"Calculator!E33","v":0},{"$f":"Calculator!F33","v":0},{"$f":"Calculator!G33","v":0},{"$f":"Calculator!H33","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"Calculator!C33","v":0},{"$f":"Calculator!D33","v":0},{"$f":"Calculator!E33","v":0},{"$f":"Calculator!F33","v":0},{"$f":"Calculator!G33","v":0},{"$f":"Calculator!H33","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"Calculator!C33","v":0},{"$f":"Calculator!D33","v":0},{"$f":"Calculator!E33","v":0},{"$f":"Calculator!F33","v":0},{"$f":"Calculator!G33","v":0},{"$f":"Calculator!H33","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"Calculator!C33","v":0},{"$f":"Calculator!D33","v":0},{"$f":"Calculator!E33","v":0},{"$f":"Calculator!F33","v":0},{"$f":"Calculator!G33","v":0},{"$f":"Calculator!H33","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"Calculator!C33","v":0},{"$f":"Calculator!D33","v":0},{"$f":"Calculator!E33","v":0},{"$f":"Calculator!F33","v":0},{"$f":"Calculator!G33","v":0},{"$f":"Calculator!H33","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"Calculator!C33","v":0},{"$f":"Calculator!D33","v":0},{"$f":"Calculator!E33","v":0},{"$f":"Calculator!F33","v":0},{"$f":"Calculator!G33","v":0},{"$f":"Calculator!H33","v":0}]
["Rx Brand Non-Formulary (Retail):",{"$f":"Calculator!C34","v":0},{"$f":"Calculator!D34","v":0},{"$f":"Calculator!E34","v":0},{"$f":"Calculator!F34","v":0},{"$f":"Calculator!G34","v":0},{"$f":"Calculator!H34","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"Calculator!C34","v":0},{"$f":"Calculator!D34","v":0},{"$f":"Calculator!E34","v":0},{"$f":"Calculator!F34","v":0},{"$f":"Calculator!G34","v":0},{"$f":"Calculator!H34","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"Calculator!C34","v":0},{"$f":"Calculator!D34","v":0},{"$f":"Calculator!E34","v":0},{"$f":"Calculator!F34","v":0},{"$f":"Calculator!G34","v":0},{"$f":"Calculator!H34","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"Calculator!C34","v":0},{"$f":"Calculator!D34","v":0},{"$f":"Calculator!E34","v":0},{"$f":"Calculator!F34","v":0},{"$f":"Calculator!G34","v":0},{"$f":"Calculator!H34","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"Calculator!C34","v":0},{"$f":"Calculator!D34","v":0},{"$f":"Calculator!E34","v":0},{"$f":"Calculator!F34","v":0},{"$f":"Calculator!G34","v":0},{"$f":"Calculator!H34","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"Calculator!C34","v":0},{"$f":"Calculator!D34","v":0},{"$f":"Calculator!E34","v":0},{"$f":"Calculator!F34","v":0},{"$f":"Calculator!G34","v":0},{"$f":"Calculator!H34","v":0}]
["Rx Specialty (Retail):",{"$f":"Calculator!C35","v":0},{"$f":"Calculator!D35","v":0},{"$f":"Calculator!E35","v":0},{"$f":"Calculator!F35","v":0},{"$f":"Calculator!G35","v":0},{"$f":"Calculator!H35","v":0},null,"Rx Specialty (Retail):",{"$f":"Calculator!C35","v":0},{"$f":"Calculator!D35","v":0},{"$f":"Calculator!E35","v":0},{"$f":"Calculator!F35","v":0},{"$f":"Calculator!G35","v":0},{"$f":"Calculator!H35","v":0},null,"Rx Specialty (Retail):",{"$f":"Calculator!C35","v":0},{"$f":"Calculator!D35","v":0},{"$f":"Calculator!E35","v":0},{"$f":"Calculator!F35","v":0},{"$f":"Calculator!G35","v":0},{"$f":"Calculator!H35","v":0},null,"Rx Specialty (Retail):",{"$f":"Calculator!C35","v":0},{"$f":"Calculator!D35","v":0},{"$f":"Calculator!E35","v":0},{"$f":"Calculator!F35","v":0},{"$f":"Calculator!G35","v":0},{"$f":"Calculator!H35","v":0},null,"Rx Specialty (Retail):",{"$f":"Calculator!C35","v":0},{"$f":"Calculator!D35","v":0},{"$f":"Calculator!E35","v":0},{"$f":"Calculator!F35","v":0},{"$f":"Calculator!G35","v":0},{"$f":"Calculator!H35","v":0},null,"Rx Specialty (Retail):",{"$f":"Calculator!C35","v":0},{"$f":"Calculator!D35","v":0},{"$f":"Calculator!E35","v":0},{"$f":"Calculator!F35","v":0},{"$f":"Calculator!G35","v":0},{"$f":"Calculator!H35","v":0}]
["Rx Generic (Mail):",{"$f":"Calculator!C36","v":0},{"$f":"Calculator!D36","v":0},{"$f":"Calculator!E36","v":0},{"$f":"Calculator!F36","v":0},{"$f":"Calculator!G36","v":0},{"$f":"Calculator!H36","v":0},null,"Rx Generic (Mail):",{"$f":"Calculator!C36","v":0},{"$f":"Calculator!D36","v":0},{"$f":"Calculator!E36","v":0},{"$f":"Calculator!F36","v":0},{"$f":"Calculator!G36","v":0},{"$f":"Calculator!H36","v":0},null,"Rx Generic (Mail):",{"$f":"Calculator!C36","v":0},{"$f":"Calculator!D36","v":0},{"$f":"Calculator!E36","v":0},{"$f":"Calculator!F36","v":0},{"$f":"Calculator!G36","v":0},{"$f":"Calculator!H36","v":0},null,"Rx Generic (Mail):",{"$f":"Calculator!C36","v":0},{"$f":"Calculator!D36","v":0},{"$f":"Calculator!E36","v":0},{"$f":"Calculator!F36","v":0},{"$f":"Calculator!G36","v":0},{"$f":"Calculator!H36","v":0},null,"Rx Generic (Mail):",{"$f":"Calculator!C36","v":0},{"$f":"Calculator!D36","v":0},{"$f":"Calculator!E36","v":0},{"$f":"Calculator!F36","v":0},{"$f":"Calculator!G36","v":0},{"$f":"Calculator!H36","v":0},null,"Rx Generic (Mail):",{"$f":"Calculator!C36","v":0},{"$f":"Calculator!D36","v":0},{"$f":"Calculator!E36","v":0},{"$f":"Calculator!F36","v":0},{"$f":"Calculator!G36","v":0},{"$f":"Calculator!H36","v":0}]
["Rx Brand Formulary (Mail):",{"$f":"Calculator!C37","v":0},{"$f":"Calculator!D37","v":0},{"$f":"Calculator!E37","v":0},{"$f":"Calculator!F37","v":0},{"$f":"Calculator!G37","v":0},{"$f":"Calculator!H37","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"Calculator!C37","v":0},{"$f":"Calculator!D37","v":0},{"$f":"Calculator!E37","v":0},{"$f":"Calculator!F37","v":0},{"$f":"Calculator!G37","v":0},{"$f":"Calculator!H37","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"Calculator!C37","v":0},{"$f":"Calculator!D37","v":0},{"$f":"Calculator!E37","v":0},{"$f":"Calculator!F37","v":0},{"$f":"Calculator!G37","v":0},{"$f":"Calculator!H37","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"Calculator!C37","v":0},{"$f":"Calculator!D37","v":0},{"$f":"Calculator!E37","v":0},{"$f":"Calculator!F37","v":0},{"$f":"Calculator!G37","v":0},{"$f":"Calculator!H37","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"Calculator!C37","v":0},{"$f":"Calculator!D37","v":0},{"$f":"Calculator!E37","v":0},{"$f":"Calculator!F37","v":0},{"$f":"Calculator!G37","v":0},{"$f":"Calculator!H37","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"Calculator!C37","v":0},{"$f":"Calculator!D37","v":0},{"$f":"Calculator!E37","v":0},{"$f":"Calculator!F37","v":0},{"$f":"Calculator!G37","v":0},{"$f":"Calculator!H37","v":0}]
["Rx Brand Non-Formulary (Mail):",{"$f":"Calculator!C38","v":0},{"$f":"Calculator!D38","v":0},{"$f":"Calculator!E38","v":0},{"$f":"Calculator!F38","v":0},{"$f":"Calculator!G38","v":0},{"$f":"Calculator!H38","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"Calculator!C38","v":0},{"$f":"Calculator!D38","v":0},{"$f":"Calculator!E38","v":0},{"$f":"Calculator!F38","v":0},{"$f":"Calculator!G38","v":0},{"$f":"Calculator!H38","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"Calculator!C38","v":0},{"$f":"Calculator!D38","v":0},{"$f":"Calculator!E38","v":0},{"$f":"Calculator!F38","v":0},{"$f":"Calculator!G38","v":0},{"$f":"Calculator!H38","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"Calculator!C38","v":0},{"$f":"Calculator!D38","v":0},{"$f":"Calculator!E38","v":0},{"$f":"Calculator!F38","v":0},{"$f":"Calculator!G38","v":0},{"$f":"Calculator!H38","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"Calculator!C38","v":0},{"$f":"Calculator!D38","v":0},{"$f":"Calculator!E38","v":0},{"$f":"Calculator!F38","v":0},{"$f":"Calculator!G38","v":0},{"$f":"Calculator!H38","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"Calculator!C38","v":0},{"$f":"Calculator!D38","v":0},{"$f":"Calculator!E38","v":0},{"$f":"Calculator!F38","v":0},{"$f":"Calculator!G38","v":0},{"$f":"Calculator!H38","v":0}]
["Rx Specialty (Mail):",{"$f":"Calculator!C39","v":0},{"$f":"Calculator!D39","v":0},{"$f":"Calculator!E39","v":0},{"$f":"Calculator!F39","v":0},{"$f":"Calculator!G39","v":0},{"$f":"Calculator!H39","v":0},null,"Rx Specialty (Mail):",{"$f":"Calculator!C39","v":0},{"$f":"Calculator!D39","v":0},{"$f":"Calculator!E39","v":0},{"$f":"Calculator!F39","v":0},{"$f":"Calculator!G39","v":0},{"$f":"Calculator!H39","v":0},null,"Rx Specialty (Mail):",{"$f":"Calculator!C39","v":0},{"$f":"Calculator!D39","v":0},{"$f":"Calculator!E39","v":0},{"$f":"Calculator!F39","v":0},{"$f":"Calculator!G39","v":0},{"$f":"Calculator!H39","v":0},null,"Rx Specialty (Mail):",{"$f":"Calculator!C39","v":0},{"$f":"Calculator!D39","v":0},{"$f":"Calculator!E39","v":0},{"$f":"Calculator!F39","v":0},{"$f":"Calculator!G39","v":0},{"$f":"Calculator!H39","v":0},null,"Rx Specialty (Mail):",{"$f":"Calculator!C39","v":0},{"$f":"Calculator!D39","v":0},{"$f":"Calculator!E39","v":0},{"$f":"Calculator!F39","v":0},{"$f":"Calculator!G39","v":0},{"$f":"Calculator!H39","v":0},null,"Rx Specialty (Mail):",{"$f":"Calculator!C39","v":0},{"$f":"Calculator!D39","v":0},{"$f":"Calculator!E39","v":0},{"$f":"Calculator!F39","v":0},{"$f":"Calculator!G39","v":0},{"$f":"Calculator!H39","v":0}]
[]
["Allowed Amounts:",null,null,null,null,null,null,null,"Allowed Amounts:",null,null,null,null,null,null,null,"Allowed Amounts:",null,null,null,null,null,null,null,"Allowed Amounts:",null,null,null,null,null,null,null,"Allowed Amounts:",null,null,null,null,null,null,null,"Allowed Amounts:"]
["Preventive Visit:",{"$f":"Calculator!C44","v":129.84},{"$f":"B57","v":129.84},{"$f":"C57","v":129.84},129.84,129.84,129.84,null,"Preventive Visit:",{"$f":"B57","v":129.84},{"$f":"J57","v":129.84},{"$f":"K57","v":129.84},{"$f":"L57","v":129.84},{"$f":"M57","v":129.84},{"$f":"N57","v":129.84},null,"Preventive Visit:",{"$f":"J57","v":129.84},{"$f":"R57","v":129.84},{"$f":"S57","v":129.84},{"$f":"T57","v":129.84},{"$f":"U57","v":129.84},{"$f":"V57","v":129.84},null,"Preventive Visit:",{"$f":"R57","v":129.84},{"$f":"Z57","v":129.84},{"$f":"AA57","v":129.84},{"$f":"AB57","v":129.84},{"$f":"AC57","v":129.84},{"$f":"AD57","v":129.84},null,"Preventive Visit:",{"$f":"Z57","v":129.84},{"$f":"AH57","v":129.84},{"$f":"AI57","v":129.84},{"$f":"AJ57","v":129.84},{"$f":"AK57","v":129.84},{"$f":"AL57","v":129.84},null,"Preventive Visit:",{"$f":"AH57","v":129.84},{"$f":"AP57","v":129.84},{"$f":"AQ57","v":129.84},{"$f":"AR57","v":129.84},{"$f":"AS57","v":129.84},{"$f":"AT57","v":129.84}]
["Hospitalization:",{"$f":"Calculator!C45","v":9997.6221000000005},{"$f":"B58","v":9997.6221000000005},{"$f":"C58","v":9997.6221000000005},9997.6221000000005,9997.6221000000005,9997.6221000000005,null,"Hospitalization:",{"$f":"B58","v":9997.6221000000005},{"$f":"J58","v":9997.6221000000005},9997.6221000000005,9997.6221000000005,9997.6221000000005,9997.6221000000005,null,"Hospitalization:",{"$f":"J58","v":9997.6221000000005},{"$f":"R58","v":9997.6221000000005},9997.6221000000005,9997.6221000000005,9997.6221000000005,9997.6221000000005,null,"Hospitalization:",{"$f":"R58","v":9997.6221000000005},{"$f":"Z58","v":9997.6221000000005},9997.6221000000005,9997.6221000000005,9997.6221000000005,9997.6221000000005,null,"Hospitalization:",{"$f":"Z58","v":9997.6221000000005},{"$f":"AH58","v":9997.6221000000005},9997.6221000000005,9997.6221000000005,9997.6221000000005,9997.6221000000005,null,"Hospitalization:",{"$f":"AH58","v":9997.6221000000005},{"$f":"AP58","v":9997.6221000000005},9997.6221000000005,9997.6221000000005,9997.6221000000005,9997.6221000000005]
["Outpatient Service:",{"$f":"Calculator!C46","v":1550},1550,{"$f":"C59","v":1550},1550,1550,1550,null,"Outpatient Service:",1550,1550,1550,1550,1550,1550,null,"Outpatient Service:",1550,1550,1550,1550,1550,1550,null,"Outpatient Service:",1550,1550,1550,1550,1550,1550,null,"Outpatient Service:",1550,1550,1550,1550,1550,1550,null,"Outpatient Service:",1550,1550,1550,1550,1550,1550]
["Lab/X-Ray/Radiology Service:",{"$f":"Calculator!C47","v":60.87},60.87,{"$f":"C60","v":60.87},60.87,60.87,60.87,null,"Lab/X-Ray/Radiology Service:",60.87,60.87,60.87,60.87,60.87,60.87,null,"Lab/X-Ray/Radiology Service:",60.87,60.87,60.87,60.87,60.87,60.87,null,"Lab/X-Ray/Radiology Service:",60.87,60.87,60.87,60.87,60.87,60.87,null,"Lab/X-Ray/Radiology Service:",60.87,60.87,60.87,60.87,60.87,60.87,null,"Lab/X-Ray/Radiology Service:",60.87,60.87,60.87,60.87,60.87,60.87]
["Emergency Room Visit:",{"$f":"Calculator!C48","v":1128.01},1128.01,{"$f":"C61","v":1128.01},1128.01,1128.01,1128.01,null,"Emergency Room Visit:",1128.01,1128.01,1128.01,1128.01,1128.01,1128.01,null,"Emergency Room Visit:",1128.01,1128.01,1128.01,1128.01,1128.01,1128.01,null,"Emergency Room Visit:",1128.01,1128.01,1128.01,1128.01,1128.01,1128.01,null,"Emergency Room Visit:",1128.01,1128.01,1128.01,1128.01,1128.01,1128.01,null,"Emergency Room Visit:",1128.01,1128.01,1128.01,1128.01,1128.01,1128.01]
["Urgent Care Visit:",{"$f":"Calculator!C49","v":145},145,{"$f":"C62","v":145},145,145,145,null,"Urgent Care Visit:",145,145,145,145,145,145,null,"Urgent Care Visit:",145,145,145,145,145,145,null,"Urgent Care Visit:",145,145,145,145,145,145,null,"Urgent Care Visit:",145,145,145,145,145,145,null,"Urgent Care Visit:",145,145,145,145,145,145]
["PCP Office Visit:",{"$f":"Calculator!C50","v":161.06},161.06,{"$f":"C63","v":161.06},161.06,161.06,161.06,null,"PCP Office Visit:",161.06,161.06,161.06,161.06,161.06,161.06,null,"PCP Office Visit:",161.06,161.06,161.06,161.06,161.06,161.06,null,"PCP Office Visit:",161.06,161.06,161.06,161.06,161.06,161.06,null,"PCP Office Visit:",161.06,161.06,161.06,161.06,161.06,161.06,null,"PCP Office Visit:",161.06,161.06,161.06,161.06,161.06,161.06]
["Specialist Office Visit:",{"$f":"Calculator!C51","v":157.5},157.5,{"$f":"C64","v":157.5},157.5,157.5,157.5,null,"Specialist Office Visit:",157.5,157.5,157.5,157.5,157.5,157.5,null,"Specialist Office Visit:",157.5,157.5,157.5,157.5,157.5,157.5,null,"Specialist Office Visit:",157.5,157.5,157.5,157.5,157.5,157.5,null,"Specialist Office Visit:",157.5,157.5,157.5,157.5,157.5,157.5,null,"Specialist Office Visit:",157.5,157.5,157.5,157.5,157.5,157.5]
["Chiropractor Visit:",{"$f":"Calculator!C52","v":38.409999999999997},38.409999999999997,{"$f":"C65","v":38.409999999999997},38.409999999999997,38.409999999999997,38.409999999999997,null,"Chiropractor Visit:",38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,null,"Chiropractor Visit:",38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,null,"Chiropractor Visit:",38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,null,"Chiropractor Visit:",38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,null,"Chiropractor Visit:",38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997,38.409999999999997]
["Rx Generic (Retail):",{"$f":"Calculator!C53","v":10.31},10.31,{"$f":"C66","v":10.31},10.31,10.31,10.31,null,"Rx Generic (Retail):",10.31,10.31,10.31,10.31,10.31,10.31,null,"Rx Generic (Retail):",10.31,10.31,10.31,10.31,10.31,10.31,null,"Rx Generic (Retail):",10.31,10.31,10.31,10.31,10.31,10.31,null,"Rx Generic (Retail):",10.31,10.31,10.31,10.31,10.31,10.31,null,"Rx Generic (Retail):",10.31,10.31,10.31,10.31,10.31,10.31]
["Rx Brand Formulary (Retail):",{"$f":"Calculator!C54","v":261.35000000000002},261.35000000000002,{"$f":"C67","v":261.35000000000002},261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002]
["Rx Brand Non-Formulary (Retail):",{"$f":"Calculator!C55","v":261.35000000000002},261.35000000000002,{"$f":"C68","v":261.35000000000002},261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Non-Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Non-Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Non-Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Non-Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,null,"Rx Brand Non-Formulary (Retail):",261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002,261.35000000000002]
["Rx Specialty (Retail):",{"$f":"Calculator!C56","v":1646},1646,{"$f":"C69","v":1646},1646,1646,1646,null,"Rx Specialty (Retail):",1646,1646,1646,1646,1646,1646,null,"Rx Specialty (Retail):",1646,1646,1646,1646,1646,1646,null,"Rx Specialty (Retail):",1646,1646,1646,1646,1646,1646,null,"Rx Specialty (Retail):",1646,1646,1646,1646,1646,1646,null,"Rx Specialty (Retail):",1646,1646,1646,1646,1646,1646]
["Rx Generic (Mail):",{"$f":"B66*3","v":30.93},30.93,{"$f":"C70","v":30.93},30.93,30.93,30.93,null,"Rx Generic (Mail):",30.93,30.93,30.93,30.93,30.93,30.93,null,"Rx Generic (Mail):",30.93,30.93,30.93,30.93,30.93,30.93,null,"Rx Generic (Mail):",30.93,30.93,30.93,30.93,30.93,30.93,null,"Rx Generic (Mail):",30.93,30.93,30.93,30.93,30.93,30.93,null,"Rx Generic (Mail):",30.93,30.93,30.93,30.93,30.93,30.93]
["Rx Brand Formulary (Mail):",{"$f":"B67*3","v":784.05000000000007},784.05000000000007,{"$f":"C71","v":784.05000000000007},784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007]
["Rx Brand Non-Formulary (Mail):",{"$f":"B68*3","v":784.05000000000007},784.05000000000007,{"$f":"C72","v":784.05000000000007},784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Non-Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Non-Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Non-Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Non-Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,null,"Rx Brand Non-Formulary (Mail):",784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007,784.05000000000007]
["Rx Specialty (Mail):",{"$f":"B69*3","v":4938},4938,{"$f":"C73","v":4938},4938,4938,4938,null,"Rx Specialty (Mail):",4938,4938,4938,4938,4938,4938,null,"Rx Specialty (Mail):",4938,4938,4938,4938,4938,4938,null,"Rx Specialty (Mail):",4938,4938,4938,4938,4938,4938,null,"Rx Specialty (Mail):",4938,4938,4938,4938,4938,4938,null,"Rx Specialty (Mail):",4938,4938,4938,4938,4938,4938]
[]
["Copayments:",null,null,null,null,null,null,null,"Copayments:",null,null,null,null,null,null,null,"Copayments:",null,null,null,null,null,null,null,"Copayments:",null,null,null,null,null,null,null,"Copayments:",null,null,null,null,null,null,null,"Copayments:"]
["Preventive Visit:",{"$f":"B38*B19","v":0},{"$f":"C38*C19","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"J38*J19","v":0},{"$f":"K38*K19","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"R38*R19","v":0},{"$f":"S38*S19","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"Z38*Z19","v":0},{"$f":"AA38*AA19","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"AH38*AH19","v":0},{"$f":"AI38*AI19","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"AP38*AP19","v":0},{"$f":"AQ38*AQ19","v":0},0,0,0,0]
["Hospitalization:",{"$f":"B39*B20","v":0},{"$f":"C39*C20","v":0},0,0,0,0,null,"Hospitalization:",{"$f":"J39*J20","v":0},0,0,0,0,0,null,"Hospitalization:",{"$f":"R39*R20","v":0},0,0,0,0,0,null,"Hospitalization:",{"$f":"Z39*Z20","v":0},0,0,0,0,0,null,"Hospitalization:",{"$f":"AH39*AH20","v":0},0,0,0,0,0,null,"Hospitalization:",{"$f":"AP39*AP20","v":0},0,0,0,0,0]
["Outpatient Service:",0,{"$f":"C40*C21","v":0},0,0,0,0,null,"Outpatient Service:",0,0,0,0,0,0,null,"Outpatient Service:",{"$f":"R40*R21","v":0},0,0,0,0,0,null,"Outpatient Service:",{"$f":"Z40*Z21","v":0},0,0,0,0,0,null,"Outpatient Service:",{"$f":"AH40*AH21","v":0},0,0,0,0,0,null,"Outpatient Service:",{"$f":"AP40*AP21","v":0},0,0,0,0,0]
["Lab/X-Ray/Radiology Service:",0,{"$f":"C41*C22","v":0},0,0,0,0,null,"Lab/X-Ray/Radiology Service:",0,0,0,0,0,0,null,"Lab/X-Ray/Radiology Service:",{"$f":"R41*R22","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Service:",{"$f":"Z41*Z22","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Service:",{"$f":"AH41*AH22","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Service:",{"$f":"AP41*AP22","v":0},0,0,0,0,0]
["Emergency Room Visit:",0,{"$f":"C42*C23","v":0},0,0,0,0,null,"Emergency Room Visit:",0,0,0,0,0,0,null,"Emergency Room Visit:",{"$f":"R42*R23","v":0},0,0,0,0,0,null,"Emergency Room Visit:",{"$f":"Z42*Z23","v":0},0,0,0,0,0,null,"Emergency Room Visit:",{"$f":"AH42*AH23","v":0},0,0,0,0,0,null,"Emergency Room Visit:",{"$f":"AP42*AP23","v":0},0,0,0,0,0]
["Urgent Care Visit:",0,{"$f":"C43*C24","v":0},0,0,0,0,null,"Urgent Care Visit:",0,0,0,0,0,0,null,"Urgent Care Visit:",{"$f":"R43*R24","v":0},0,0,0,0,0,null,"Urgent Care Visit:",{"$f":"Z43*Z24","v":0},0,0,0,0,0,null,"Urgent Care Visit:",{"$f":"AH43*AH24","v":0},0,0,0,0,0,null,"Urgent Care Visit:",{"$f":"AP43*AP24","v":0},0,0,0,0,0]
["PCP Office Visit:",0,{"$f":"C44*C25","v":0},0,0,0,0,null,"PCP Office Visit:",0,0,0,0,0,0,null,"PCP Office Visit:",{"$f":"R44*R25","v":0},0,0,0,0,0,null,"PCP Office Visit:",{"$f":"Z44*Z25","v":0},0,0,0,0,0,null,"PCP Office Visit:",{"$f":"AH44*AH25","v":0},0,0,0,0,0,null,"PCP Office Visit:",{"$f":"AP44*AP25","v":0},0,0,0,0,0]
["Specialist Office Visit:",0,{"$f":"C45*C26","v":0},0,0,0,0,null,"Specialist Office Visit:",0,0,0,0,0,0,null,"Specialist Office Visit:",{"$f":"R45*R26","v":0},0,0,0,0,0,null,"Specialist Office Visit:",{"$f":"Z45*Z26","v":0},0,0,0,0,0,null,"Specialist Office Visit:",{"$f":"AH45*AH26","v":0},0,0,0,0,0,null,"Specialist Office Visit:",{"$f":"AP45*AP26","v":0},0,0,0,0,0]
["Chiropractor Visit:",0,{"$f":"C46*C27","v":0},0,0,0,0,null,"Chiropractor Visit:",0,0,0,0,0,0,null,"Chiropractor Visit:",{"$f":"R46*R27","v":0},0,0,0,0,0,null,"Chiropractor Visit:",{"$f":"Z46*Z27","v":0},0,0,0,0,0,null,"Chiropractor Visit:",{"$f":"AH46*AH27","v":0},0,0,0,0,0,null,"Chiropractor Visit:",{"$f":"AP46*AP27","v":0},0,0,0,0,0]
["Rx Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B47*B66*$B151)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C47*C66*$B151)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D47*D66*$B151)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E47*E66*$B151)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F47*F66*$B151)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G47*G66*$B151)","v":0},null,"Rx Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J47*J66*$J151)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K47*K66*$J151)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L47*L66*$J151)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M47*M66*$J151)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N47*N66*$J151)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O47*O66*$J151)","v":0},null,"Rx Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R47*R66*$R151)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S47*S66*$R151)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T47*T66*$R151)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U47*U66*$R151)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V47*V66*$R151)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W47*W66*$R151)","v":0},null,"Rx Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z47*Z66*$Z151)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA47*AA66*$Z151)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB47*AB66*$Z151)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC47*AC66*$Z151)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD47*AD66*$Z151)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE47*AE66*$Z151)","v":0},null,"Rx Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH47*AH66*$AH151)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI47*AI66*$AH151)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ47*AJ66*$AH151)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK47*AK66*$AH151)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL47*AL66*$AH151)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM47*AM66*$AH151)","v":0},null,"Rx Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP47*AP66*$AP151)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ47*AQ66*$AP151)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR47*AR66*$AP151)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS47*AS66*$AP151)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT47*AT66*$AP151)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU47*AU66*$AP151)","v":0}]
["Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B48*B67*$B152)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C48*C67*$B152)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D48*D67*$B152)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E48*E67*$B152)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F48*F67*$B152)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G48*G67*$B152)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J48*J67*$J152)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K48*K67*$J152)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L48*L67*$J152)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M48*M67*$J152)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N48*N67*$J152)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O48*O67*$J152)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R48*R67*$R152)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S48*S67*$R152)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T48*T67*$R152)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U48*U67*$R152)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V48*V67*$R152)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W48*W67*$R152)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z48*Z67*$Z152)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA48*AA67*$Z152)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB48*AB67*$Z152)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC48*AC67*$Z152)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD48*AD67*$Z152)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE48*AE67*$Z152)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH48*AH67*$AH152)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI48*AI67*$AH152)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ48*AJ67*$AH152)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK48*AK67*$AH152)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL48*AL67*$AH152)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM48*AM67*$AH152)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP48*AP67*$AP152)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ48*AQ67*$AP152)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR48*AR67*$AP152)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS48*AS67*$AP152)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT48*AT67*$AP152)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU48*AU67*$AP152)","v":0}]
["Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B49*B68*$B153)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C49*C68*$B153)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D49*D68*$B153)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E49*E68*$B153)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F49*F68*$B153)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G49*G68*$B153)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J49*J68*$J153)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K49*K68*$J153)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L49*L68*$J153)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M49*M68*$J153)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N49*N68*$J153)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O49*O68*$J153)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R49*R68*$R153)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S49*S68*$R153)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T49*T68*$R153)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U49*U68*$R153)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V49*V68*$R153)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W49*W68*$R153)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z49*Z68*$Z153)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA49*AA68*$Z153)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB49*AB68*$Z153)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC49*AC68*$Z153)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD49*AD68*$Z153)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE49*AE68*$Z153)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH49*AH68*$AH153)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI49*AI68*$AH153)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ49*AJ68*$AH153)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK49*AK68*$AH153)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL49*AL68*$AH153)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM49*AM68*$AH153)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP49*AP68*$AP153)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ49*AQ68*$AP153)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR49*AR68*$AP153)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS49*AS68*$AP153)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT49*AT68*$AP153)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU49*AU68*$AP153)","v":0}]
["Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B50*B69*$B154)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C50*C69*$B154)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D50*D69*$B154)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E50*E69*$B154)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F50*F69*$B154)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G50*G69*$B154)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J50*J69*$J154)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K50*K69*$J154)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L50*L69*$J154)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M50*M69*$J154)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N50*N69*$J154)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O50*O69*$J154)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R50*R69*$R154)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S50*S69*$R154)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T50*T69*$R154)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U50*U69*$R154)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V50*V69*$R154)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W50*W69*$R154)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z50*Z69*$Z154)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA50*AA69*$Z154)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB50*AB69*$Z154)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC50*AC69*$Z154)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD50*AD69*$Z154)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE50*AE69*$Z154)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH50*AH69*$AH154)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI50*AI69*$AH154)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ50*AJ69*$AH154)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK50*AK69*$AH154)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL50*AL69*$AH154)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM50*AM69*$AH154)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP50*AP69*$AP154)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ50*AQ69*$AP154)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR50*AR69*$AP154)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS50*AS69*$AP154)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT50*AT69*$AP154)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU50*AU69*$AP154)","v":0}]
["Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B51*B70*$B155)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C51*C70*$B155)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D51*D70*$B155)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E51*E70*$B155)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F51*F70*$B155)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G51*G70*$B155)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J51*J70*$J155)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K51*K70*$J155)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L51*L70*$J155)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M51*M70*$J155)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N51*N70*$J155)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O51*O70*$J155)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R51*R70*$R155)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S51*S70*$R155)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T51*T70*$R155)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U51*U70*$R155)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V51*V70*$R155)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W51*W70*$R155)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z51*Z70*$Z155)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA51*AA70*$Z155)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB51*AB70*$Z155)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC51*AC70*$Z155)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD51*AD70*$Z155)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE51*AE70*$Z155)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH51*AH70*$AH155)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI51*AI70*$AH155)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ51*AJ70*$AH155)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK51*AK70*$AH155)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL51*AL70*$AH155)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM51*AM70*$AH155)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP51*AP70*$AP155)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ51*AQ70*$AP155)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR51*AR70*$AP155)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS51*AS70*$AP155)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT51*AT70*$AP155)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU51*AU70*$AP155)","v":0}]
["Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B52*B71*$B156)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C52*C71*$B156)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D52*D71*$B156)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E52*E71*$B156)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F52*F71*$B156)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G52*G71*$B156)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J52*J71*$J156)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K52*K71*$J156)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L52*L71*$J156)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M52*M71*$J156)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N52*N71*$J156)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O52*O71*$J156)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R52*R71*$R156)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S52*S71*$R156)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T52*T71*$R156)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U52*U71*$R156)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V52*V71*$R156)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W52*W71*$R156)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z52*Z71*$Z156)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA52*AA71*$Z156)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB52*AB71*$Z156)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC52*AC71*$Z156)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD52*AD71*$Z156)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE52*AE71*$Z156)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH52*AH71*$AH156)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI52*AI71*$AH156)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ52*AJ71*$AH156)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK52*AK71*$AH156)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL52*AL71*$AH156)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM52*AM71*$AH156)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP52*AP71*$AP156)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ52*AQ71*$AP156)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR52*AR71*$AP156)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS52*AS71*$AP156)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT52*AT71*$AP156)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU52*AU71*$AP156)","v":0}]
["Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B53*B72*$B157)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C53*C72*$B157)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D53*D72*$B157)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E53*E72*$B157)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F53*F72*$B157)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G53*G72*$B157)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J53*J72*$J157)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K53*K72*$J157)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L53*L72*$J157)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M53*M72*$J157)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N53*N72*$J157)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O53*O72*$J157)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R53*R72*$R157)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S53*S72*$R157)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T53*T72*$R157)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U53*U72*$R157)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V53*V72*$R157)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W53*W72*$R157)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z53*Z72*$Z157)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA53*AA72*$Z157)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB53*AB72*$Z157)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC53*AC72*$Z157)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD53*AD72*$Z157)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE53*AE72*$Z157)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH53*AH72*$AH157)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI53*AI72*$AH157)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ53*AJ72*$AH157)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK53*AK72*$AH157)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL53*AL72*$AH157)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM53*AM72*$AH157)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP53*AP72*$AP157)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ53*AQ72*$AP157)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR53*AR72*$AP157)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS53*AS72*$AP157)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT53*AT72*$AP157)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU53*AU72*$AP157)","v":0}]
["Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B54*B73*$B158)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C54*C73*$B158)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D54*D73*$B158)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E54*E73*$B158)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F54*F73*$B158)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G54*G73*$B158)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J54*J73*$J158)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K54*K73*$J158)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L54*L73*$J158)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M54*M73*$J158)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N54*N73*$J158)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O54*O73*$J158)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R54*R73*$R158)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S54*S73*$R158)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T54*T73*$R158)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U54*U73*$R158)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V54*V73*$R158)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W54*W73*$R158)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z54*Z73*$Z158)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA54*AA73*$Z158)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB54*AB73*$Z158)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC54*AC73*$Z158)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD54*AD73*$Z158)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE54*AE73*$Z158)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH54*AH73*$AH158)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI54*AI73*$AH158)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ54*AJ73*$AH158)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK54*AK73*$AH158)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL54*AL73*$AH158)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM54*AM73*$AH158)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP54*AP73*$AP158)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ54*AQ73*$AP158)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR54*AR73*$AP158)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS54*AS73*$AP158)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT54*AT73*$AP158)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU54*AU73*$AP158)","v":0}]
[]
["Applies Towards Deductible and Coinsurance:",null,null,null,null,null,null,null,"Applies Towards Deductible and Coinsurance:",null,null,null,null,null,null,null,"Applies Towards Deductible and Coinsurance:",null,null,null,null,null,null,null,"Applies Towards Deductible and Coinsurance:",null,null,null,null,null,null,null,"Applies Towards Deductible and Coinsurance:",null,null,null,null,null,null,null,"Applies Towards Deductible and Coinsurance:"]
["Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!B57*Worksheet!B38,0)-B76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!C57*Worksheet!C38,0)-C76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!D57*Worksheet!D38,0)-D76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!E57*Worksheet!E38,0)-E76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!F57*Worksheet!F38,0)-F76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!G57*Worksheet!G38,0)-G76,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!J57*Worksheet!J38,0)-J76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!K57*Worksheet!K38,0)-K76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!L57*Worksheet!L38,0)-L76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!M57*Worksheet!M38,0)-M76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!N57*Worksheet!N38,0)-N76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!O57*Worksheet!O38,0)-O76,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!R57*Worksheet!R38,0)-R76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!S57*Worksheet!S38,0)-S76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!T57*Worksheet!T38,0)-T76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!U57*Worksheet!U38,0)-U76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!V57*Worksheet!V38,0)-V76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!W57*Worksheet!W38,0)-W76,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!Z57*Worksheet!Z38,0)-Z76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AA57*Worksheet!AA38,0)-AA76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AB57*Worksheet!AB38,0)-AB76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AC57*Worksheet!AC38,0)-AC76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AD57*Worksheet!AD38,0)-AD76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AE57*Worksheet!AE38,0)-AE76,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AH57*Worksheet!AH38,0)-AH76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AI57*Worksheet!AI38,0)-AI76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AJ57*Worksheet!AJ38,0)-AJ76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AK57*Worksheet!AK38,0)-AK76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AL57*Worksheet!AL38,0)-AL76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AM57*Worksheet!AM38,0)-AM76,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AP57*Worksheet!AP38,0)-AP76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AQ57*Worksheet!AQ38,0)-AQ76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AR57*Worksheet!AR38,0)-AR76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AS57*Worksheet!AS38,0)-AS76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AT57*Worksheet!AT38,0)-AT76,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AU57*Worksheet!AU38,0)-AU76,0)","v":0}]
["Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!B58*Worksheet!B39,0)-B77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!C58*Worksheet!C39,0)-C77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!D58*Worksheet!D39,0)-D77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!E58*Worksheet!E39,0)-E77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!F58*Worksheet!F39,0)-F77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!G58*Worksheet!G39,0)-G77,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!J58*Worksheet!J39,0)-J77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!K58*Worksheet!K39,0)-K77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!L58*Worksheet!L39,0)-L77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!M58*Worksheet!M39,0)-M77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!N58*Worksheet!N39,0)-N77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!O58*Worksheet!O39,0)-O77,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!R58*Worksheet!R39,0)-R77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!S58*Worksheet!S39,0)-S77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!T58*Worksheet!T39,0)-T77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!U58*Worksheet!U39,0)-U77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!V58*Worksheet!V39,0)-V77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!W58*Worksheet!W39,0)-W77,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!Z58*Worksheet!Z39,0)-Z77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AA58*Worksheet!AA39,0)-AA77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AB58*Worksheet!AB39,0)-AB77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AC58*Worksheet!AC39,0)-AC77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AD58*Worksheet!AD39,0)-AD77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AE58*Worksheet!AE39,0)-AE77,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AH58*Worksheet!AH39,0)-AH77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AI58*Worksheet!AI39,0)-AI77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AJ58*Worksheet!AJ39,0)-AJ77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AK58*Worksheet!AK39,0)-AK77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AL58*Worksheet!AL39,0)-AL77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AM58*Worksheet!AM39,0)-AM77,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AP58*Worksheet!AP39,0)-AP77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AQ58*Worksheet!AQ39,0)-AQ77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AR58*Worksheet!AR39,0)-AR77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AS58*Worksheet!AS39,0)-AS77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AT58*Worksheet!AT39,0)-AT77,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AU58*Worksheet!AU39,0)-AU77,0)","v":0}]
["Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!B59*Worksheet!B40,0)-B78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!C59*Worksheet!C40,0)-C78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!D59*Worksheet!D40,0)-D78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!E59*Worksheet!E40,0)-E78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!F59*Worksheet!F40,0)-F78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!G59*Worksheet!G40,0)-G78,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!J59*Worksheet!J40,0)-J78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!K59*Worksheet!K40,0)-K78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!L59*Worksheet!L40,0)-L78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!M59*Worksheet!M40,0)-M78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!N59*Worksheet!N40,0)-N78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!O59*Worksheet!O40,0)-O78,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!R59*Worksheet!R40,0)-R78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!S59*Worksheet!S40,0)-S78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!T59*Worksheet!T40,0)-T78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!U59*Worksheet!U40,0)-U78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!V59*Worksheet!V40,0)-V78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!W59*Worksheet!W40,0)-W78,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!Z59*Worksheet!Z40,0)-Z78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AA59*Worksheet!AA40,0)-AA78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AB59*Worksheet!AB40,0)-AB78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AC59*Worksheet!AC40,0)-AC78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AD59*Worksheet!AD40,0)-AD78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AE59*Worksheet!AE40,0)-AE78,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AH59*Worksheet!AH40,0)-AH78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AI59*Worksheet!AI40,0)-AI78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AJ59*Worksheet!AJ40,0)-AJ78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AK59*Worksheet!AK40,0)-AK78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AL59*Worksheet!AL40,0)-AL78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AM59*Worksheet!AM40,0)-AM78,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AP59*Worksheet!AP40,0)-AP78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AQ59*Worksheet!AQ40,0)-AQ78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AR59*Worksheet!AR40,0)-AR78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AS59*Worksheet!AS40,0)-AS78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AT59*Worksheet!AT40,0)-AT78,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AU59*Worksheet!AU40,0)-AU78,0)","v":0}]
["Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!B60*Worksheet!B41,0)-B79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!C60*Worksheet!C41,0)-C79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!D60*Worksheet!D41,0)-D79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!E60*Worksheet!E41,0)-E79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!F60*Worksheet!F41,0)-F79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!G60*Worksheet!G41,0)-G79,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!J60*Worksheet!J41,0)-J79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!K60*Worksheet!K41,0)-K79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!L60*Worksheet!L41,0)-L79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!M60*Worksheet!M41,0)-M79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!N60*Worksheet!N41,0)-N79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!O60*Worksheet!O41,0)-O79,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!R60*Worksheet!R41,0)-R79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!S60*Worksheet!S41,0)-S79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!T60*Worksheet!T41,0)-T79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!U60*Worksheet!U41,0)-U79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!V60*Worksheet!V41,0)-V79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!W60*Worksheet!W41,0)-W79,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!Z60*Worksheet!Z41,0)-Z79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AA60*Worksheet!AA41,0)-AA79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AB60*Worksheet!AB41,0)-AB79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AC60*Worksheet!AC41,0)-AC79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AD60*Worksheet!AD41,0)-AD79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AE60*Worksheet!AE41,0)-AE79,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AH60*Worksheet!AH41,0)-AH79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AI60*Worksheet!AI41,0)-AI79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AJ60*Worksheet!AJ41,0)-AJ79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AK60*Worksheet!AK41,0)-AK79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AL60*Worksheet!AL41,0)-AL79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AM60*Worksheet!AM41,0)-AM79,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AP60*Worksheet!AP41,0)-AP79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AQ60*Worksheet!AQ41,0)-AQ79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AR60*Worksheet!AR41,0)-AR79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AS60*Worksheet!AS41,0)-AS79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AT60*Worksheet!AT41,0)-AT79,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AU60*Worksheet!AU41,0)-AU79,0)","v":0}]
["Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!B61*Worksheet!B42,0)-B80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!C61*Worksheet!C42,0)-C80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!D61*Worksheet!D42,0)-D80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!E61*Worksheet!E42,0)-E80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!F61*Worksheet!F42,0)-F80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!G61*Worksheet!G42,0)-G80,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!J61*Worksheet!J42,0)-J80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!K61*Worksheet!K42,0)-K80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!L61*Worksheet!L42,0)-L80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!M61*Worksheet!M42,0)-M80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!N61*Worksheet!N42,0)-N80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!O61*Worksheet!O42,0)-O80,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!R61*Worksheet!R42,0)-R80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!S61*Worksheet!S42,0)-S80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!T61*Worksheet!T42,0)-T80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!U61*Worksheet!U42,0)-U80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!V61*Worksheet!V42,0)-V80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!W61*Worksheet!W42,0)-W80,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!Z61*Worksheet!Z42,0)-Z80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AA61*Worksheet!AA42,0)-AA80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AB61*Worksheet!AB42,0)-AB80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AC61*Worksheet!AC42,0)-AC80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AD61*Worksheet!AD42,0)-AD80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AE61*Worksheet!AE42,0)-AE80,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AH61*Worksheet!AH42,0)-AH80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AI61*Worksheet!AI42,0)-AI80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AJ61*Worksheet!AJ42,0)-AJ80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AK61*Worksheet!AK42,0)-AK80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AL61*Worksheet!AL42,0)-AL80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AM61*Worksheet!AM42,0)-AM80,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AP61*Worksheet!AP42,0)-AP80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AQ61*Worksheet!AQ42,0)-AQ80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AR61*Worksheet!AR42,0)-AR80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AS61*Worksheet!AS42,0)-AS80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AT61*Worksheet!AT42,0)-AT80,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AU61*Worksheet!AU42,0)-AU80,0)","v":0}]
["Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!B62*Worksheet!B43,0)-B81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!C62*Worksheet!C43,0)-C81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!D62*Worksheet!D43,0)-D81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!E62*Worksheet!E43,0)-E81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!F62*Worksheet!F43,0)-F81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!G62*Worksheet!G43,0)-G81,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!J62*Worksheet!J43,0)-J81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!K62*Worksheet!K43,0)-K81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!L62*Worksheet!L43,0)-L81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!M62*Worksheet!M43,0)-M81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!N62*Worksheet!N43,0)-N81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!O62*Worksheet!O43,0)-O81,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!R62*Worksheet!R43,0)-R81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!S62*Worksheet!S43,0)-S81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!T62*Worksheet!T43,0)-T81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!U62*Worksheet!U43,0)-U81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!V62*Worksheet!V43,0)-V81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!W62*Worksheet!W43,0)-W81,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!Z62*Worksheet!Z43,0)-Z81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AA62*Worksheet!AA43,0)-AA81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AB62*Worksheet!AB43,0)-AB81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AC62*Worksheet!AC43,0)-AC81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AD62*Worksheet!AD43,0)-AD81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AE62*Worksheet!AE43,0)-AE81,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AH62*Worksheet!AH43,0)-AH81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AI62*Worksheet!AI43,0)-AI81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AJ62*Worksheet!AJ43,0)-AJ81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AK62*Worksheet!AK43,0)-AK81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AL62*Worksheet!AL43,0)-AL81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AM62*Worksheet!AM43,0)-AM81,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AP62*Worksheet!AP43,0)-AP81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AQ62*Worksheet!AQ43,0)-AQ81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AR62*Worksheet!AR43,0)-AR81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AS62*Worksheet!AS43,0)-AS81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AT62*Worksheet!AT43,0)-AT81,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AU62*Worksheet!AU43,0)-AU81,0)","v":0}]
["PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!B63*Worksheet!B44,0)-B82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!C63*Worksheet!C44,0)-C82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!D63*Worksheet!D44,0)-D82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!E63*Worksheet!E44,0)-E82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!F63*Worksheet!F44,0)-F82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!G63*Worksheet!G44,0)-G82,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!J63*Worksheet!J44,0)-J82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!K63*Worksheet!K44,0)-K82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!L63*Worksheet!L44,0)-L82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!M63*Worksheet!M44,0)-M82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!N63*Worksheet!N44,0)-N82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!O63*Worksheet!O44,0)-O82,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!R63*Worksheet!R44,0)-R82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!S63*Worksheet!S44,0)-S82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!T63*Worksheet!T44,0)-T82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!U63*Worksheet!U44,0)-U82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!V63*Worksheet!V44,0)-V82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!W63*Worksheet!W44,0)-W82,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!Z63*Worksheet!Z44,0)-Z82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AA63*Worksheet!AA44,0)-AA82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AB63*Worksheet!AB44,0)-AB82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AC63*Worksheet!AC44,0)-AC82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AD63*Worksheet!AD44,0)-AD82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AE63*Worksheet!AE44,0)-AE82,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AH63*Worksheet!AH44,0)-AH82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AI63*Worksheet!AI44,0)-AI82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AJ63*Worksheet!AJ44,0)-AJ82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AK63*Worksheet!AK44,0)-AK82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AL63*Worksheet!AL44,0)-AL82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AM63*Worksheet!AM44,0)-AM82,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AP63*Worksheet!AP44,0)-AP82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AQ63*Worksheet!AQ44,0)-AQ82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AR63*Worksheet!AR44,0)-AR82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AS63*Worksheet!AS44,0)-AS82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AT63*Worksheet!AT44,0)-AT82,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AU63*Worksheet!AU44,0)-AU82,0)","v":0}]
["Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!B64*Worksheet!B45,0)-B83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!C64*Worksheet!C45,0)-C83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!D64*Worksheet!D45,0)-D83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!E64*Worksheet!E45,0)-E83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!F64*Worksheet!F45,0)-F83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!G64*Worksheet!G45,0)-G83,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!J64*Worksheet!J45,0)-J83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!K64*Worksheet!K45,0)-K83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!L64*Worksheet!L45,0)-L83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!M64*Worksheet!M45,0)-M83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!N64*Worksheet!N45,0)-N83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!O64*Worksheet!O45,0)-O83,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!R64*Worksheet!R45,0)-R83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!S64*Worksheet!S45,0)-S83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!T64*Worksheet!T45,0)-T83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!U64*Worksheet!U45,0)-U83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!V64*Worksheet!V45,0)-V83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!W64*Worksheet!W45,0)-W83,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!Z64*Worksheet!Z45,0)-Z83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AA64*Worksheet!AA45,0)-AA83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AB64*Worksheet!AB45,0)-AB83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AC64*Worksheet!AC45,0)-AC83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AD64*Worksheet!AD45,0)-AD83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AE64*Worksheet!AE45,0)-AE83,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AH64*Worksheet!AH45,0)-AH83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AI64*Worksheet!AI45,0)-AI83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AJ64*Worksheet!AJ45,0)-AJ83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AK64*Worksheet!AK45,0)-AK83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AL64*Worksheet!AL45,0)-AL83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AM64*Worksheet!AM45,0)-AM83,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AP64*Worksheet!AP45,0)-AP83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AQ64*Worksheet!AQ45,0)-AQ83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AR64*Worksheet!AR45,0)-AR83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AS64*Worksheet!AS45,0)-AS83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AT64*Worksheet!AT45,0)-AT83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AU64*Worksheet!AU45,0)-AU83,0)","v":0}]
["Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!B65*Worksheet!B46,0)-B84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!C65*Worksheet!C46,0)-C84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!D65*Worksheet!D46,0)-D84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!E65*Worksheet!E46,0)-E84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!F65*Worksheet!F46,0)-F84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!G65*Worksheet!G46,0)-G84,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!J65*Worksheet!J46,0)-J84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!K65*Worksheet!K46,0)-K84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!L65*Worksheet!L46,0)-L84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!M65*Worksheet!M46,0)-M84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!N65*Worksheet!N46,0)-N84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!O65*Worksheet!O46,0)-O84,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!R65*Worksheet!R46,0)-R84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!S65*Worksheet!S46,0)-S84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!T65*Worksheet!T46,0)-T84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!U65*Worksheet!U46,0)-U84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!V65*Worksheet!V46,0)-V84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!W65*Worksheet!W46,0)-W84,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!Z65*Worksheet!Z46,0)-Z84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AA65*Worksheet!AA46,0)-AA84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AB65*Worksheet!AB46,0)-AB84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AC65*Worksheet!AC46,0)-AC84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AD65*Worksheet!AD46,0)-AD84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AE65*Worksheet!AE46,0)-AE84,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AH65*Worksheet!AH46,0)-AH84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AI65*Worksheet!AI46,0)-AI84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AJ65*Worksheet!AJ46,0)-AJ84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AK65*Worksheet!AK46,0)-AK84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AL65*Worksheet!AL46,0)-AL84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AM65*Worksheet!AM46,0)-AM84,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AP65*Worksheet!AP46,0)-AP84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AQ65*Worksheet!AQ46,0)-AQ84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AR65*Worksheet!AR46,0)-AR84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AS65*Worksheet!AS46,0)-AS84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AT65*Worksheet!AT46,0)-AT84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AU65*Worksheet!AU46,0)-AU84,0)","v":0}]
["Rx Generic (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B66*Worksheet!B47,0)-B85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C66*Worksheet!C47,0)-C85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D66*Worksheet!D47,0)-D85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E66*Worksheet!E47,0)-E85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F66*Worksheet!F47,0)-F85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G66*Worksheet!G47,0)-G85,0)","v":0},null,"Rx Generic (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J66*Worksheet!J47,0)-J85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K66*Worksheet!K47,0)-K85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L66*Worksheet!L47,0)-L85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M66*Worksheet!M47,0)-M85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N66*Worksheet!N47,0)-N85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O66*Worksheet!O47,0)-O85,0)","v":0},null,"Rx Generic (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R66*Worksheet!R47,0)-R85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S66*Worksheet!S47,0)-S85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T66*Worksheet!T47,0)-T85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U66*Worksheet!U47,0)-U85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V66*Worksheet!V47,0)-V85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W66*Worksheet!W47,0)-W85,0)","v":0},null,"Rx Generic (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z66*Worksheet!Z47,0)-Z85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA66*Worksheet!AA47,0)-AA85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB66*Worksheet!AB47,0)-AB85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC66*Worksheet!AC47,0)-AC85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD66*Worksheet!AD47,0)-AD85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE66*Worksheet!AE47,0)-AE85,0)","v":0},null,"Rx Generic (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH66*Worksheet!AH47,0)-AH85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI66*Worksheet!AI47,0)-AI85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ66*Worksheet!AJ47,0)-AJ85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK66*Worksheet!AK47,0)-AK85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL66*Worksheet!AL47,0)-AL85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM66*Worksheet!AM47,0)-AM85,0)","v":0},null,"Rx Generic (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP66*Worksheet!AP47,0)-AP85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ66*Worksheet!AQ47,0)-AQ85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR66*Worksheet!AR47,0)-AR85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS66*Worksheet!AS47,0)-AS85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT66*Worksheet!AT47,0)-AT85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU66*Worksheet!AU47,0)-AU85,0)","v":0}]
["Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B67*Worksheet!B48,0)-B86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C67*Worksheet!C48,0)-C86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D67*Worksheet!D48,0)-D86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E67*Worksheet!E48,0)-E86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F67*Worksheet!F48,0)-F86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G67*Worksheet!G48,0)-G86,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J67*Worksheet!J48,0)-J86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K67*Worksheet!K48,0)-K86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L67*Worksheet!L48,0)-L86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M67*Worksheet!M48,0)-M86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N67*Worksheet!N48,0)-N86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O67*Worksheet!O48,0)-O86,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R67*Worksheet!R48,0)-R86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S67*Worksheet!S48,0)-S86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T67*Worksheet!T48,0)-T86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U67*Worksheet!U48,0)-U86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V67*Worksheet!V48,0)-V86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W67*Worksheet!W48,0)-W86,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z67*Worksheet!Z48,0)-Z86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA67*Worksheet!AA48,0)-AA86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB67*Worksheet!AB48,0)-AB86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC67*Worksheet!AC48,0)-AC86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD67*Worksheet!AD48,0)-AD86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE67*Worksheet!AE48,0)-AE86,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH67*Worksheet!AH48,0)-AH86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI67*Worksheet!AI48,0)-AI86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ67*Worksheet!AJ48,0)-AJ86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK67*Worksheet!AK48,0)-AK86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL67*Worksheet!AL48,0)-AL86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM67*Worksheet!AM48,0)-AM86,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP67*Worksheet!AP48,0)-AP86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ67*Worksheet!AQ48,0)-AQ86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR67*Worksheet!AR48,0)-AR86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS67*Worksheet!AS48,0)-AS86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT67*Worksheet!AT48,0)-AT86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU67*Worksheet!AU48,0)-AU86,0)","v":0}]
["Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B68*Worksheet!B49,0)-B87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C68*Worksheet!C49,0)-C87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D68*Worksheet!D49,0)-D87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E68*Worksheet!E49,0)-E87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F68*Worksheet!F49,0)-F87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G68*Worksheet!G49,0)-G87,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J68*Worksheet!J49,0)-J87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K68*Worksheet!K49,0)-K87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L68*Worksheet!L49,0)-L87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M68*Worksheet!M49,0)-M87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N68*Worksheet!N49,0)-N87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O68*Worksheet!O49,0)-O87,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R68*Worksheet!R49,0)-R87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S68*Worksheet!S49,0)-S87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T68*Worksheet!T49,0)-T87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U68*Worksheet!U49,0)-U87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V68*Worksheet!V49,0)-V87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W68*Worksheet!W49,0)-W87,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z68*Worksheet!Z49,0)-Z87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA68*Worksheet!AA49,0)-AA87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB68*Worksheet!AB49,0)-AB87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC68*Worksheet!AC49,0)-AC87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD68*Worksheet!AD49,0)-AD87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE68*Worksheet!AE49,0)-AE87,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH68*Worksheet!AH49,0)-AH87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI68*Worksheet!AI49,0)-AI87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ68*Worksheet!AJ49,0)-AJ87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK68*Worksheet!AK49,0)-AK87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL68*Worksheet!AL49,0)-AL87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM68*Worksheet!AM49,0)-AM87,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP68*Worksheet!AP49,0)-AP87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ68*Worksheet!AQ49,0)-AQ87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR68*Worksheet!AR49,0)-AR87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS68*Worksheet!AS49,0)-AS87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT68*Worksheet!AT49,0)-AT87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU68*Worksheet!AU49,0)-AU87,0)","v":0}]
["Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B69*Worksheet!B50,0)-B88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C69*Worksheet!C50,0)-C88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D69*Worksheet!D50,0)-D88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E69*Worksheet!E50,0)-E88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F69*Worksheet!F50,0)-F88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G69*Worksheet!G50,0)-G88,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J69*Worksheet!J50,0)-J88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K69*Worksheet!K50,0)-K88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L69*Worksheet!L50,0)-L88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M69*Worksheet!M50,0)-M88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N69*Worksheet!N50,0)-N88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O69*Worksheet!O50,0)-O88,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R69*Worksheet!R50,0)-R88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S69*Worksheet!S50,0)-S88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T69*Worksheet!T50,0)-T88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U69*Worksheet!U50,0)-U88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V69*Worksheet!V50,0)-V88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W69*Worksheet!W50,0)-W88,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z69*Worksheet!Z50,0)-Z88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA69*Worksheet!AA50,0)-AA88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB69*Worksheet!AB50,0)-AB88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC69*Worksheet!AC50,0)-AC88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD69*Worksheet!AD50,0)-AD88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE69*Worksheet!AE50,0)-AE88,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH69*Worksheet!AH50,0)-AH88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI69*Worksheet!AI50,0)-AI88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ69*Worksheet!AJ50,0)-AJ88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK69*Worksheet!AK50,0)-AK88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL69*Worksheet!AL50,0)-AL88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM69*Worksheet!AM50,0)-AM88,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP69*Worksheet!AP50,0)-AP88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ69*Worksheet!AQ50,0)-AQ88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR69*Worksheet!AR50,0)-AR88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS69*Worksheet!AS50,0)-AS88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT69*Worksheet!AT50,0)-AT88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU69*Worksheet!AU50,0)-AU88,0)","v":0}]
["Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B70*Worksheet!B51,0)-B89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C70*Worksheet!C51,0)-C89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D70*Worksheet!D51,0)-D89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E70*Worksheet!E51,0)-E89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F70*Worksheet!F51,0)-F89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G70*Worksheet!G51,0)-G89,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J70*Worksheet!J51,0)-J89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K70*Worksheet!K51,0)-K89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L70*Worksheet!L51,0)-L89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M70*Worksheet!M51,0)-M89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N70*Worksheet!N51,0)-N89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O70*Worksheet!O51,0)-O89,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R70*Worksheet!R51,0)-R89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S70*Worksheet!S51,0)-S89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T70*Worksheet!T51,0)-T89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U70*Worksheet!U51,0)-U89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V70*Worksheet!V51,0)-V89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W70*Worksheet!W51,0)-W89,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z70*Worksheet!Z51,0)-Z89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA70*Worksheet!AA51,0)-AA89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB70*Worksheet!AB51,0)-AB89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC70*Worksheet!AC51,0)-AC89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD70*Worksheet!AD51,0)-AD89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE70*Worksheet!AE51,0)-AE89,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH70*Worksheet!AH51,0)-AH89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI70*Worksheet!AI51,0)-AI89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ70*Worksheet!AJ51,0)-AJ89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK70*Worksheet!AK51,0)-AK89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL70*Worksheet!AL51,0)-AL89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM70*Worksheet!AM51,0)-AM89,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP70*Worksheet!AP51,0)-AP89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ70*Worksheet!AQ51,0)-AQ89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR70*Worksheet!AR51,0)-AR89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS70*Worksheet!AS51,0)-AS89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT70*Worksheet!AT51,0)-AT89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU70*Worksheet!AU51,0)-AU89,0)","v":0}]
["Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B71*Worksheet!B52,0)-B90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C71*Worksheet!C52,0)-C90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D71*Worksheet!D52,0)-D90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E71*Worksheet!E52,0)-E90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F71*Worksheet!F52,0)-F90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G71*Worksheet!G52,0)-G90,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J71*Worksheet!J52,0)-J90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K71*Worksheet!K52,0)-K90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L71*Worksheet!L52,0)-L90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M71*Worksheet!M52,0)-M90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N71*Worksheet!N52,0)-N90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O71*Worksheet!O52,0)-O90,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R71*Worksheet!R52,0)-R90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S71*Worksheet!S52,0)-S90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T71*Worksheet!T52,0)-T90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U71*Worksheet!U52,0)-U90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V71*Worksheet!V52,0)-V90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W71*Worksheet!W52,0)-W90,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z71*Worksheet!Z52,0)-Z90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA71*Worksheet!AA52,0)-AA90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB71*Worksheet!AB52,0)-AB90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC71*Worksheet!AC52,0)-AC90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD71*Worksheet!AD52,0)-AD90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE71*Worksheet!AE52,0)-AE90,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH71*Worksheet!AH52,0)-AH90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI71*Worksheet!AI52,0)-AI90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ71*Worksheet!AJ52,0)-AJ90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK71*Worksheet!AK52,0)-AK90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL71*Worksheet!AL52,0)-AL90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM71*Worksheet!AM52,0)-AM90,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP71*Worksheet!AP52,0)-AP90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ71*Worksheet!AQ52,0)-AQ90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR71*Worksheet!AR52,0)-AR90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS71*Worksheet!AS52,0)-AS90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT71*Worksheet!AT52,0)-AT90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU71*Worksheet!AU52,0)-AU90,0)","v":0}]
["Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B72*Worksheet!B53,0)-B91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C72*Worksheet!C53,0)-C91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D72*Worksheet!D53,0)-D91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E72*Worksheet!E53,0)-E91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F72*Worksheet!F53,0)-F91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G72*Worksheet!G53,0)-G91,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J72*Worksheet!J53,0)-J91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K72*Worksheet!K53,0)-K91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L72*Worksheet!L53,0)-L91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M72*Worksheet!M53,0)-M91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N72*Worksheet!N53,0)-N91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O72*Worksheet!O53,0)-O91,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R72*Worksheet!R53,0)-R91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S72*Worksheet!S53,0)-S91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T72*Worksheet!T53,0)-T91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U72*Worksheet!U53,0)-U91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V72*Worksheet!V53,0)-V91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W72*Worksheet!W53,0)-W91,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z72*Worksheet!Z53,0)-Z91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA72*Worksheet!AA53,0)-AA91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB72*Worksheet!AB53,0)-AB91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC72*Worksheet!AC53,0)-AC91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD72*Worksheet!AD53,0)-AD91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE72*Worksheet!AE53,0)-AE91,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH72*Worksheet!AH53,0)-AH91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI72*Worksheet!AI53,0)-AI91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ72*Worksheet!AJ53,0)-AJ91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK72*Worksheet!AK53,0)-AK91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL72*Worksheet!AL53,0)-AL91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM72*Worksheet!AM53,0)-AM91,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP72*Worksheet!AP53,0)-AP91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ72*Worksheet!AQ53,0)-AQ91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR72*Worksheet!AR53,0)-AR91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS72*Worksheet!AS53,0)-AS91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT72*Worksheet!AT53,0)-AT91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU72*Worksheet!AU53,0)-AU91,0)","v":0}]
["Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B73*Worksheet!B54,0)-B92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C73*Worksheet!C54,0)-C92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D73*Worksheet!D54,0)-D92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E73*Worksheet!E54,0)-E92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F73*Worksheet!F54,0)-F92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G73*Worksheet!G54,0)-G92,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J73*Worksheet!J54,0)-J92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K73*Worksheet!K54,0)-K92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L73*Worksheet!L54,0)-L92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M73*Worksheet!M54,0)-M92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N73*Worksheet!N54,0)-N92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O73*Worksheet!O54,0)-O92,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R73*Worksheet!R54,0)-R92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S73*Worksheet!S54,0)-S92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T73*Worksheet!T54,0)-T92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U73*Worksheet!U54,0)-U92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V73*Worksheet!V54,0)-V92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W73*Worksheet!W54,0)-W92,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z73*Worksheet!Z54,0)-Z92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA73*Worksheet!AA54,0)-AA92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB73*Worksheet!AB54,0)-AB92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC73*Worksheet!AC54,0)-AC92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD73*Worksheet!AD54,0)-AD92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE73*Worksheet!AE54,0)-AE92,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH73*Worksheet!AH54,0)-AH92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI73*Worksheet!AI54,0)-AI92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ73*Worksheet!AJ54,0)-AJ92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK73*Worksheet!AK54,0)-AK92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL73*Worksheet!AL54,0)-AL92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM73*Worksheet!AM54,0)-AM92,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP73*Worksheet!AP54,0)-AP92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ73*Worksheet!AQ54,0)-AQ92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR73*Worksheet!AR54,0)-AR92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS73*Worksheet!AS54,0)-AS92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT73*Worksheet!AT54,0)-AT92,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU73*Worksheet!AU54,0)-AU92,0)","v":0}]
[]
[]
["Other Expenses:",{"$f":"Calculator!C40","v":0},{"$f":"Calculator!D40","v":0},{"$f":"Calculator!E40","v":0},{"$f":"Calculator!F40","v":0},{"$f":"Calculator!G40","v":0},{"$f":"Calculator!H40","v":0},null,"Other Expenses:",{"$f":"Calculator!C40","v":0},{"$f":"Calculator!D40","v":0},{"$f":"Calculator!E40","v":0},{"$f":"Calculator!F40","v":0},{"$f":"Calculator!G40","v":0},{"$f":"Calculator!H40","v":0},null,"Other Expenses:",{"$f":"Calculator!C40","v":0},{"$f":"Calculator!D40","v":0},{"$f":"Calculator!E40","v":0},{"$f":"Calculator!F40","v":0},{"$f":"Calculator!G40","v":0},{"$f":"Calculator!H40","v":0},null,"Other Expenses:",{"$f":"Calculator!C40","v":0},{"$f":"Calculator!D40","v":0},{"$f":"Calculator!E40","v":0},{"$f":"Calculator!F40","v":0},{"$f":"Calculator!G40","v":0},{"$f":"Calculator!H40","v":0},null,"Other Expenses:",{"$f":"Calculator!C40","v":0},{"$f":"Calculator!D40","v":0},{"$f":"Calculator!E40","v":0},{"$f":"Calculator!F40","v":0},{"$f":"Calculator!G40","v":0},{"$f":"Calculator!H40","v":0},null,"Other Expenses:",{"$f":"Calculator!C40","v":0},{"$f":"Calculator!D40","v":0},{"$f":"Calculator!E40","v":0},{"$f":"Calculator!F40","v":0},{"$f":"Calculator!G40","v":0},{"$f":"Calculator!H40","v":0}]
[]
["Individual Medical Copayments:",{"$f":"SUM(B76:B84)","v":0},{"$f":"SUM(C76:C84)","v":0},0,0,0,0,null,"Individual Medical Copayments:",{"$f":"SUM(J76:J84)","v":0},{"$f":"SUM(K76:K84)","v":0},{"$f":"SUM(L76:L84)","v":0},0,0,{"$f":"SUM(O76:O84)","v":0},null,"Individual Medical Copayments:",{"$f":"SUM(R76:R84)","v":0},{"$f":"SUM(S76:S84)","v":0},{"$f":"SUM(T76:T84)","v":0},0,0,{"$f":"SUM(W76:W84)","v":0},null,"Individual Medical Copayments:",{"$f":"SUM(Z76:Z84)","v":0},{"$f":"SUM(AA76:AA84)","v":0},{"$f":"SUM(AB76:AB84)","v":0},0,0,{"$f":"SUM(AE76:AE84)","v":0},null,"Individual Medical Copayments:",{"$f":"SUM(AH76:AH84)","v":0},{"$f":"SUM(AI76:AI84)","v":0},{"$f":"SUM(AJ76:AJ84)","v":0},0,0,{"$f":"SUM(AM76:AM84)","v":0},null,"Individual Medical Copayments:",{"$f":"SUM(AP76:AP84)","v":0},{"$f":"SUM(AQ76:AQ84)","v":0},{"$f":"SUM(AR76:AR84)","v":0},0,0,{"$f":"SUM(AU76:AU84)","v":0}]
[]
["Family Medical Copayments:",{"$f":"B116","v":0},{"$f":"C116+B118","v":0},{"$f":"D116+C118","v":0},{"$f":"E116+D118","v":0},{"$f":"F116+E118","v":0},{"$f":"G116+F118","v":0},null,"Family Medical Copayments:",{"$f":"J116","v":0},{"$f":"K116+J118","v":0},{"$f":"L116+K118","v":0},{"$f":"M116+L118","v":0},{"$f":"N116+M118","v":0},{"$f":"O116+N118","v":0},null,"Family Medical Copayments:",{"$f":"R116","v":0},{"$f":"S116+R118","v":0},{"$f":"T116+S118","v":0},{"$f":"U116+T118","v":0},{"$f":"V116+U118","v":0},{"$f":"W116+V118","v":0},null,"Family Medical Copayments:",{"$f":"Z116","v":0},{"$f":"AA116+Z118","v":0},{"$f":"AB116+AA118","v":0},{"$f":"AC116+AB118","v":0},{"$f":"AD116+AC118","v":0},{"$f":"AE116+AD118","v":0},null,"Family Medical Copayments:",{"$f":"AH116","v":0},{"$f":"AI116+AH118","v":0},{"$f":"AJ116+AI118","v":0},{"$f":"AK116+AJ118","v":0},{"$f":"AL116+AK118","v":0},{"$f":"AM116+AL118","v":0},null,"Family Medical Copayments:",{"$f":"AP116","v":0},{"$f":"AQ116+AP118","v":0},{"$f":"AR116+AQ118","v":0},{"$f":"AS116+AR118","v":0},{"$f":"AT116+AS118","v":0},{"$f":"AU116+AT118","v":0}]
[]
["Individual Rx Copayments:",{"$f":"SUM(B85:B92)","v":0},{"$f":"SUM(C85:C92)","v":0},0,0,0,0,null,"Individual Rx Copayments:",{"$f":"SUM(J85:J92)","v":0},{"$f":"SUM(K85:K92)","v":0},0,0,0,0,null,"Individual Rx Copayments:",{"$f":"SUM(R85:R92)","v":0},{"$f":"SUM(S85:S92)","v":0},0,0,0,{"$f":"SUM(W85:W92)","v":0},null,"Individual Rx Copayments:",{"$f":"SUM(Z85:Z92)","v":0},{"$f":"SUM(AA85:AA92)","v":0},0,0,0,{"$f":"SUM(AE85:AE92)","v":0},null,"Individual Rx Copayments:",{"$f":"SUM(AH85:AH92)","v":0},{"$f":"SUM(AI85:AI92)","v":0},0,0,0,{"$f":"SUM(AM85:AM92)","v":0},null,"Individual Rx Copayments:",{"$f":"SUM(AP85:AP92)","v":0},{"$f":"SUM(AQ85:AQ92)","v":0},0,0,0,{"$f":"SUM(AU85:AU92)","v":0}]
[]
["Family Rx Copayments:",{"$f":"B120","v":0},{"$f":"C120+B122","v":0},{"$f":"D120+C122","v":0},0,0,0,null,"Family Rx Copayments:",{"$f":"J120","v":0},{"$f":"K120+J122","v":0},{"$f":"L120+K122","v":0},{"$f":"M120+L122","v":0},{"$f":"N120+M122","v":0},{"$f":"O120+N122","v":0},null,"Family Rx Copayments:",{"$f":"R120","v":0},{"$f":"S120+R122","v":0},{"$f":"T120+S122","v":0},{"$f":"U120+T122","v":0},{"$f":"V120+U122","v":0},{"$f":"W120+V122","v":0},null,"Family Rx Copayments:",{"$f":"Z120","v":0},{"$f":"AA120+Z122","v":0},{"$f":"AB120+AA122","v":0},{"$f":"AC120+AB122","v":0},{"$f":"AD120+AC122","v":0},{"$f":"AE120+AD122","v":0},null,"Family Rx Copayments:",{"$f":"AH120","v":0},{"$f":"AI120+AH122","v":0},{"$f":"AJ120+AI122","v":0},{"$f":"AK120+AJ122","v":0},{"$f":"AL120+AK122","v":0},{"$f":"AM120+AL122","v":0},null,"Family Rx Copayments:",{"$f":"AP120","v":0},{"$f":"AQ120+AP122","v":0},{"$f":"AR120+AQ122","v":0},{"$f":"AS120+AR122","v":0},{"$f":"AT120+AS122","v":0},{"$f":"AU120+AT122","v":0}]
[]
["Individual Applicable Total:",{"$f":"SUM(B95:B111,B114)","v":0},{"$f":"SUM(C95:C111,C114)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(J95:J111,J114)","v":0},{"$f":"SUM(K95:K111,K114)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(R95:R111,R114)","v":0},{"$f":"SUM(S95:S111,S114)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(Z95:Z111,Z114)","v":0},{"$f":"SUM(AA95:AA111,AA114)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(AH95:AH111,AH114)","v":0},{"$f":"SUM(AI95:AI111,AI114)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(AP95:AP111,AP114)","v":0},{"$f":"SUM(AQ95:AQ111,AQ114)","v":0},0,0,0,0]
[]
["Family Applicable Total:",{"$f":"B124","v":0},{"$f":"B126+C124","v":0},{"$f":"D124+C126","v":0},{"$f":"E124+D126","v":0},{"$f":"F124+E126","v":0},{"$f":"G124+F126","v":0},null,"Family Applicable Total:",{"$f":"J124","v":0},{"$f":"J126+K124","v":0},{"$f":"L124+K126","v":0},{"$f":"M124+L126","v":0},{"$f":"N124+M126","v":0},{"$f":"O124+N126","v":0},null,"Family Applicable Total:",{"$f":"R124","v":0},{"$f":"R126+S124","v":0},{"$f":"T124+S126","v":0},{"$f":"U124+T126","v":0},{"$f":"V124+U126","v":0},{"$f":"W124+V126","v":0},null,"Family Applicable Total:",{"$f":"Z124","v":0},{"$f":"Z126+AA124","v":0},{"$f":"AB124+AA126","v":0},{"$f":"AC124+AB126","v":0},{"$f":"AD124+AC126","v":0},{"$f":"AE124+AD126","v":0},null,"Family Applicable Total:",{"$f":"AH124","v":0},{"$f":"AH126+AI124","v":0},{"$f":"AJ124+AI126","v":0},{"$f":"AK124+AJ126","v":0},{"$f":"AL124+AK126","v":0},{"$f":"AM124+AL126","v":0},null,"Family Applicable Total:",{"$f":"AP124","v":0},{"$f":"AP126+AQ124","v":0},{"$f":"AR124+AQ126","v":0},{"$f":"AS124+AR126","v":0},{"$f":"AT124+AS126","v":0},{"$f":"AU124+AT126","v":0}]
[]
["Embedded Calculation:",null,null,null,null,null,null,null,"Embedded Calculation:",null,null,null,null,null,null,null,"Embedded Calculation:",null,null,null,null,null,null,null,"Embedded Calculation:",null,null,null,null,null,null,null,"Embedded Calculation:",null,null,null,null,null,null,null,"Embedded Calculation:"]
[null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max"]
["Member1",{"$f":"B124","v":0},{"$f":"MIN(B130,B12)","v":0},{"$f":"B130-C130","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D130*B14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!B116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!B120,0),Worksheet!D130*((Worksheet!B14*SUM(Worksheet!B95:B103,Worksheet!B114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!B104:B111,Worksheet!B151:B158),0))/SUM(Worksheet!B95:B114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!B116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!B120,0)),0)","v":0},{"$f":"MIN(E130+C130,B15)","v":0},null,null,"Member1",{"$f":"J124","v":0},{"$f":"MIN(J130,J12)","v":0},{"$f":"J130-K130","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L130*J14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!J116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!J120,0),Worksheet!L130*((Worksheet!J14*SUM(Worksheet!J95:J103,Worksheet!J114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!J104:J111,Worksheet!J151:J158),0))/SUM(Worksheet!J95:J114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!J116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!J120,0)),0)","v":0},{"$f":"MIN(M130+K130,J15)","v":0},null,null,"Member1",{"$f":"R124","v":0},{"$f":"MIN(R130,R12)","v":0},{"$f":"R130-S130","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T130*R14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!R116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!R120,0),Worksheet!T130*((Worksheet!R14*SUM(Worksheet!R95:R103,Worksheet!R114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!R104:R111,Worksheet!R151:R158),0))/SUM(Worksheet!R95:R114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!R116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!R120,0)),0)","v":0},{"$f":"MIN(U130+S130,R15)","v":0},null,null,"Member1",{"$f":"Z124","v":0},{"$f":"MIN(Z130,Z12)","v":0},{"$f":"Z130-AA130","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB130*Z14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!Z116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!Z120,0),Worksheet!AB130*((Worksheet!Z14*SUM(Worksheet!Z95:Z103,Worksheet!Z114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!Z104:Z111,Worksheet!Z151:Z158),0))/SUM(Worksheet!Z95:Z114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!Z116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!Z120,0)),0)","v":0},{"$f":"MIN(AC130+AA130,Z15)","v":0},null,null,"Member1",{"$f":"AH124","v":0},{"$f":"MIN(AH130,AH12)","v":0},{"$f":"AH130-AI130","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ130*AH14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AH116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AH120,0),Worksheet!AJ130*((Worksheet!AH14*SUM(Worksheet!AH95:AH103,Worksheet!AH114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AH104:AH111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AH95:AH114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AH116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AH120,0)),0)","v":0},{"$f":"MIN(AK130+AI130,AH15)","v":0},null,null,"Member1",{"$f":"AP124","v":0},{"$f":"MIN(AP130,AP12)","v":0},{"$f":"AP130-AQ130","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR130*AP14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AP116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AP120,0),Worksheet!AR130*((Worksheet!AP14*SUM(Worksheet!AP95:AP103,Worksheet!AP114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AP104:AP111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AP95:AP114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AP116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AP120,0)),0)","v":0},{"$f":"MIN(AS130+AQ130,AP15)","v":0}]
["Member2",{"$f":"C124","v":0},{"$f":"IF(MIN(B131,C12)+SUM(C130)<C13,MIN(B131,C12),C13-SUM(C130))","v":0},{"$f":"B131-C131","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D131*C14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!C116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!C120,0),Worksheet!D131*((Worksheet!C14*SUM(Worksheet!C95:C103,Worksheet!C114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!C104:C111,Worksheet!B151:B158),0))/SUM(Worksheet!C95:C114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!C116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!C120,0)),0)","v":0},{"$f":"IF(MIN(C131+E131,C15)+SUM(F130)<C16,MIN(C131+E131,C15),C16-SUM(F130))","v":0},null,null,"Member2",{"$f":"K124","v":0},{"$f":"IF(MIN(J131,K12)+SUM(K130)<K13,MIN(J131,K12),K13-SUM(K130))","v":0},{"$f":"J131-K131","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L131*K14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!K116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!K120,0),Worksheet!L131*((Worksheet!K14*SUM(Worksheet!K95:K103,Worksheet!K114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!K104:K111,Worksheet!J151:J158),0))/SUM(Worksheet!K95:K114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!K116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!K120,0)),0)","v":0},{"$f":"IF(MIN(K131+M131,K15)+SUM(N130)<K16,MIN(K131+M131,K15),K16-SUM(N130))","v":0},null,null,"Member2",{"$f":"S124","v":0},{"$f":"IF(MIN(R131,S12)+SUM(S130)<S13,MIN(R131,S12),S13-SUM(S130))","v":0},{"$f":"R131-S131","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T131*S14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!S116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!S120,0),Worksheet!T131*((Worksheet!S14*SUM(Worksheet!S95:S103,Worksheet!S114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!S104:S111,Worksheet!R151:R158),0))/SUM(Worksheet!S95:S114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!S116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!S120,0)),0)","v":0},{"$f":"IF(MIN(S131+U131,S15)+SUM(V130)<S16,MIN(S131+U131,S15),S16-SUM(V130))","v":0},null,null,"Member2",{"$f":"AA124","v":0},{"$f":"IF(MIN(Z131,AA12)+SUM(AA130)<AA13,MIN(Z131,AA12),AA13-SUM(AA130))","v":0},{"$f":"Z131-AA131","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB131*AA14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AA116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AA120,0),Worksheet!AB131*((Worksheet!AA14*SUM(Worksheet!AA95:AA103,Worksheet!AA114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AA104:AA111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AA95:AA114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AA116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AA120,0)),0)","v":0},{"$f":"IF(MIN(AA131+AC131,AA15)+SUM(AD130)<AA16,MIN(AA131+AC131,AA15),AA16-SUM(AD130))","v":0},null,null,"Member2",{"$f":"AI124","v":0},{"$f":"IF(MIN(AH131,AI12)+SUM(AI130)<AI13,MIN(AH131,AI12),AI13-SUM(AI130))","v":0},{"$f":"AH131-AI131","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ131*AI14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AI116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AI120,0),Worksheet!AJ131*((Worksheet!AI14*SUM(Worksheet!AI95:AI103,Worksheet!AI114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AI104:AI111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AI95:AI114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AI116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AI120,0)),0)","v":0},{"$f":"IF(MIN(AI131+AK131,AI15)+SUM(AL130)<AI16,MIN(AI131+AK131,AI15),AI16-SUM(AL130))","v":0},null,null,"Member2",{"$f":"AQ124","v":0},{"$f":"IF(MIN(AP131,AQ12)+SUM(AQ130)<AQ13,MIN(AP131,AQ12),AQ13-SUM(AQ130))","v":0},{"$f":"AP131-AQ131","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR131*AQ14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AQ116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AQ120,0),Worksheet!AR131*((Worksheet!AQ14*SUM(Worksheet!AQ95:AQ103,Worksheet!AQ114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AQ104:AQ111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AQ95:AQ114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AQ116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AQ120,0)),0)","v":0},{"$f":"IF(MIN(AQ131+AS131,AQ15)+SUM(AT130)<AQ16,MIN(AQ131+AS131,AQ15),AQ16-SUM(AT130))","v":0}]
["Member3",{"$f":"D124","v":0},{"$f":"IF(MIN(B132,D12)+SUM(C130:C131)<D13,MIN(B132,D12),D13-SUM(C130:C131))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D132*D14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!D116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!D120,0),Worksheet!D132*((Worksheet!D14*SUM(Worksheet!D95:D103,Worksheet!D114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!D104:D111,Worksheet!B151:B158),0))/SUM(Worksheet!D95:D114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!D116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!D120,0)),0)","v":0},{"$f":"IF(MIN(C132+E132,D15)+SUM(F130:F131)<D16,MIN(C132+E132,D15),D16-SUM(F130:F131))","v":0},null,null,"Member3",{"$f":"L124","v":0},{"$f":"IF(MIN(J132,L12)+SUM(K130:K131)<L13,MIN(J132,L12),L13-SUM(K130:K131))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L132*L14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!L116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!L120,0),Worksheet!L132*((Worksheet!L14*SUM(Worksheet!L95:L103,Worksheet!L114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!L104:L111,Worksheet!J151:J158),0))/SUM(Worksheet!L95:L114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!L116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!L120,0)),0)","v":0},{"$f":"IF(MIN(K132+M132,L15)+SUM(N130:N131)<L16,MIN(K132+M132,L15),L16-SUM(N130:N131))","v":0},null,null,"Member3",{"$f":"T124","v":0},{"$f":"IF(MIN(R132,T12)+SUM(S130:S131)<T13,MIN(R132,T12),T13-SUM(S130:S131))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T132*T14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!T116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!T120,0),Worksheet!T132*((Worksheet!T14*SUM(Worksheet!T95:T103,Worksheet!T114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!T104:T111,Worksheet!R151:R158),0))/SUM(Worksheet!T95:T114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!T116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!T120,0)),0)","v":0},{"$f":"IF(MIN(S132+U132,T15)+SUM(V130:V131)<T16,MIN(S132+U132,T15),T16-SUM(V130:V131))","v":0},null,null,"Member3",{"$f":"AB124","v":0},{"$f":"IF(MIN(Z132,AB12)+SUM(AA130:AA131)<AB13,MIN(Z132,AB12),AB13-SUM(AA130:AA131))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB132*AB14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AB116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AB120,0),Worksheet!AB132*((Worksheet!AB14*SUM(Worksheet!AB95:AB103,Worksheet!AB114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AB104:AB111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AB95:AB114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AB116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AB120,0)),0)","v":0},{"$f":"IF(MIN(AA132+AC132,AB15)+SUM(AD130:AD131)<AB16,MIN(AA132+AC132,AB15),AB16-SUM(AD130:AD131))","v":0},null,null,"Member3",{"$f":"AJ124","v":0},{"$f":"IF(MIN(AH132,AJ12)+SUM(AI130:AI131)<AJ13,MIN(AH132,AJ12),AJ13-SUM(AI130:AI131))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ132*AJ14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AJ116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AJ120,0),Worksheet!AJ132*((Worksheet!AJ14*SUM(Worksheet!AJ95:AJ103,Worksheet!AJ114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AJ104:AJ111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AJ95:AJ114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AJ116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AJ120,0)),0)","v":0},{"$f":"IF(MIN(AI132+AK132,AJ15)+SUM(AL130:AL131)<AJ16,MIN(AI132+AK132,AJ15),AJ16-SUM(AL130:AL131))","v":0},null,null,"Member3",{"$f":"AR124","v":0},{"$f":"IF(MIN(AP132,AR12)+SUM(AQ130:AQ131)<AR13,MIN(AP132,AR12),AR13-SUM(AQ130:AQ131))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR132*AR14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AR116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AR120,0),Worksheet!AR132*((Worksheet!AR14*SUM(Worksheet!AR95:AR103,Worksheet!AR114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AR104:AR111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AR95:AR114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AR116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AR120,0)),0)","v":0},{"$f":"IF(MIN(AQ132+AS132,AR15)+SUM(AT130:AT131)<AR16,MIN(AQ132+AS132,AR15),AR16-SUM(AT130:AT131))","v":0}]
["Member4",{"$f":"E124","v":0},{"$f":"IF(MIN(B133,E12)+SUM(C130:C132)<E13,MIN(B133,E12),E13-SUM(C130:C132))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D133*E14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!E116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!E120,0),Worksheet!D133*((Worksheet!E14*SUM(Worksheet!E95:E103,Worksheet!E114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!E104:E111,Worksheet!B151:B158),0))/SUM(Worksheet!E95:E114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!E116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!E120,0)),0)","v":0},{"$f":"IF(MIN(C133+E133,E15)+SUM(F130:F132)<E16,MIN(C133+E133,E15),E16-SUM(F130:F132))","v":0},null,null,"Member4",{"$f":"M124","v":0},{"$f":"IF(MIN(J133,M12)+SUM(K130:K132)<M13,MIN(J133,M12),M13-SUM(K130:K132))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L133*M14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!M116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!M120,0),Worksheet!L133*((Worksheet!M14*SUM(Worksheet!M95:M103,Worksheet!M114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!M104:M111,Worksheet!J151:J158),0))/SUM(Worksheet!M95:M114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!M116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!M120,0)),0)","v":0},{"$f":"IF(MIN(K133+M133,M15)+SUM(N130:N132)<M16,MIN(K133+M133,M15),M16-SUM(N130:N132))","v":0},null,null,"Member4",{"$f":"U124","v":0},{"$f":"IF(MIN(R133,U12)+SUM(S130:S132)<U13,MIN(R133,U12),U13-SUM(S130:S132))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T133*U14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!U116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!U120,0),Worksheet!T133*((Worksheet!U14*SUM(Worksheet!U95:U103,Worksheet!U114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!U104:U111,Worksheet!R151:R158),0))/SUM(Worksheet!U95:U114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!U116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!U120,0)),0)","v":0},{"$f":"IF(MIN(S133+U133,U15)+SUM(V130:V132)<U16,MIN(S133+U133,U15),U16-SUM(V130:V132))","v":0},null,null,"Member4",{"$f":"AC124","v":0},{"$f":"IF(MIN(Z133,AC12)+SUM(AA130:AA132)<AC13,MIN(Z133,AC12),AC13-SUM(AA130:AA132))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB133*AC14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AC116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AC120,0),Worksheet!AB133*((Worksheet!AC14*SUM(Worksheet!AC95:AC103,Worksheet!AC114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AC104:AC111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AC95:AC114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AC116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AC120,0)),0)","v":0},{"$f":"IF(MIN(AA133+AC133,AC15)+SUM(AD130:AD132)<AC16,MIN(AA133+AC133,AC15),AC16-SUM(AD130:AD132))","v":0},null,null,"Member4",{"$f":"AK124","v":0},{"$f":"IF(MIN(AH133,AK12)+SUM(AI130:AI132)<AK13,MIN(AH133,AK12),AK13-SUM(AI130:AI132))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ133*AK14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AK116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AK120,0),Worksheet!AJ133*((Worksheet!AK14*SUM(Worksheet!AK95:AK103,Worksheet!AK114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AK104:AK111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AK95:AK114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AK116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AK120,0)),0)","v":0},{"$f":"IF(MIN(AI133+AK133,AK15)+SUM(AL130:AL132)<AK16,MIN(AI133+AK133,AK15),AK16-SUM(AL130:AL132))","v":0},null,null,"Member4",{"$f":"AS124","v":0},{"$f":"IF(MIN(AP133,AS12)+SUM(AQ130:AQ132)<AS13,MIN(AP133,AS12),AS13-SUM(AQ130:AQ132))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR133*AS14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AS116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AS120,0),Worksheet!AR133*((Worksheet!AS14*SUM(Worksheet!AS95:AS103,Worksheet!AS114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AS104:AS111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AS95:AS114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AS116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AS120,0)),0)","v":0},{"$f":"IF(MIN(AQ133+AS133,AS15)+SUM(AT130:AT132)<AS16,MIN(AQ133+AS133,AS15),AS16-SUM(AT130:AT132))","v":0}]
["Member5",{"$f":"F124","v":0},{"$f":"IF(MIN(B134,F12)+SUM(C130:C133)<F13,MIN(B134,F12),F13-SUM(C130:C133))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D134*F14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!F116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!F120,0),Worksheet!D134*((Worksheet!F14*SUM(Worksheet!F95:F103,Worksheet!F114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!F104:F111,Worksheet!B151:B158),0))/SUM(Worksheet!F95:F114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!F116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!F120,0)),0)","v":0},{"$f":"IF(MIN(C134+E134,F15)+SUM(F130:F133)<F16,MIN(C134+E134,F15),F16-SUM(F130:F133))","v":0},null,null,"Member5",{"$f":"N124","v":0},{"$f":"IF(MIN(J134,N12)+SUM(K130:K133)<N13,MIN(J134,N12),N13-SUM(K130:K133))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L134*N14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!N116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!N120,0),Worksheet!L134*((Worksheet!N14*SUM(Worksheet!N95:N103,Worksheet!N114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!N104:N111,Worksheet!J151:J158),0))/SUM(Worksheet!N95:N114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!N116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!N120,0)),0)","v":0},{"$f":"IF(MIN(K134+M134,N15)+SUM(N130:N133)<N16,MIN(K134+M134,N15),N16-SUM(N130:N133))","v":0},null,null,"Member5",{"$f":"V124","v":0},{"$f":"IF(MIN(R134,V12)+SUM(S130:S133)<V13,MIN(R134,V12),V13-SUM(S130:S133))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T134*V14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!V116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!V120,0),Worksheet!T134*((Worksheet!V14*SUM(Worksheet!V95:V103,Worksheet!V114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!V104:V111,Worksheet!R151:R158),0))/SUM(Worksheet!V95:V114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!V116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!V120,0)),0)","v":0},{"$f":"IF(MIN(S134+U134,V15)+SUM(V130:V133)<V16,MIN(S134+U134,V15),V16-SUM(V130:V133))","v":0},null,null,"Member5",{"$f":"AD124","v":0},{"$f":"IF(MIN(Z134,AD12)+SUM(AA130:AA133)<AD13,MIN(Z134,AD12),AD13-SUM(AA130:AA133))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB134*AD14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AD116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AD120,0),Worksheet!AB134*((Worksheet!AD14*SUM(Worksheet!AD95:AD103,Worksheet!AD114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AD104:AD111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AD95:AD114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AD116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AD120,0)),0)","v":0},{"$f":"IF(MIN(AA134+AC134,AD15)+SUM(AD130:AD133)<AD16,MIN(AA134+AC134,AD15),AD16-SUM(AD130:AD133))","v":0},null,null,"Member5",{"$f":"AL124","v":0},{"$f":"IF(MIN(AH134,AL12)+SUM(AI130:AI133)<AL13,MIN(AH134,AL12),AL13-SUM(AI130:AI133))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ134*AL14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AL116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AL120,0),Worksheet!AJ134*((Worksheet!AL14*SUM(Worksheet!AL95:AL103,Worksheet!AL114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AL104:AL111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AL95:AL114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AL116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AL120,0)),0)","v":0},{"$f":"IF(MIN(AI134+AK134,AL15)+SUM(AL130:AL133)<AL16,MIN(AI134+AK134,AL15),AL16-SUM(AL130:AL133))","v":0},null,null,"Member5",{"$f":"AT124","v":0},{"$f":"IF(MIN(AP134,AT12)+SUM(AQ130:AQ133)<AT13,MIN(AP134,AT12),AT13-SUM(AQ130:AQ133))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR134*AT14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AT116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AT120,0),Worksheet!AR134*((Worksheet!AT14*SUM(Worksheet!AT95:AT103,Worksheet!AT114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AT104:AT111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AT95:AT114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AT116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AT120,0)),0)","v":0},{"$f":"IF(MIN(AQ134+AS134,AT15)+SUM(AT130:AT133)<AT16,MIN(AQ134+AS134,AT15),AT16-SUM(AT130:AT133))","v":0}]
["Member6",{"$f":"G124","v":0},{"$f":"IF(MIN(B135,G12)+SUM(C130:C134)<G13,MIN(B135,G12),G13-SUM(C130:C134))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D135*G14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!G116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!G120,0),Worksheet!D135*((Worksheet!G14*SUM(Worksheet!G95:G103,Worksheet!G114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!G104:G111,Worksheet!B151:B158),0))/SUM(Worksheet!G95:G114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!G116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!G120,0)),0)","v":0},{"$f":"IF(MIN(C135+E135,G15)+SUM(F130:F134)<G16,MIN(C135+E135,G15),G16-SUM(F130:F134))","v":0},null,null,"Member6",{"$f":"O124","v":0},{"$f":"IF(MIN(J135,O12)+SUM(K130:K134)<O13,MIN(J135,O12),O13-SUM(K130:K134))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L135*O14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!O116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!O120,0),Worksheet!L135*((Worksheet!O14*SUM(Worksheet!O95:O103,Worksheet!O114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!O104:O111,Worksheet!J151:J158),0))/SUM(Worksheet!O95:O114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!O116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!O120,0)),0)","v":0},{"$f":"IF(MIN(K135+M135,O15)+SUM(N130:N134)<O16,MIN(K135+M135,O15),O16-SUM(N130:N134))","v":0},null,null,"Member6",{"$f":"W124","v":0},{"$f":"IF(MIN(R135,W12)+SUM(S130:S134)<W13,MIN(R135,W12),W13-SUM(S130:S134))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T135*W14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!W116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!W120,0),Worksheet!T135*((Worksheet!W14*SUM(Worksheet!W95:W103,Worksheet!W114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!W104:W111,Worksheet!R151:R158),0))/SUM(Worksheet!W95:W114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!W116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!W120,0)),0)","v":0},{"$f":"IF(MIN(S135+U135,W15)+SUM(V130:V134)<W16,MIN(S135+U135,W15),W16-SUM(V130:V134))","v":0},null,null,"Member6",{"$f":"AE124","v":0},{"$f":"IF(MIN(Z135,AE12)+SUM(AA130:AA134)<AE13,MIN(Z135,AE12),AE13-SUM(AA130:AA134))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB135*AE14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AE116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AE120,0),Worksheet!AB135*((Worksheet!AE14*SUM(Worksheet!AE95:AE103,Worksheet!AE114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AE104:AE111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AE95:AE114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AE116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AE120,0)),0)","v":0},{"$f":"IF(MIN(AA135+AC135,AE15)+SUM(AD130:AD134)<AE16,MIN(AA135+AC135,AE15),AE16-SUM(AD130:AD134))","v":0},null,null,"Member6",{"$f":"AM124","v":0},{"$f":"IF(MIN(AH135,AM12)+SUM(AI130:AI134)<AM13,MIN(AH135,AM12),AM13-SUM(AI130:AI134))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ135*AM14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AM116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AM120,0),Worksheet!AJ135*((Worksheet!AM14*SUM(Worksheet!AM95:AM103,Worksheet!AM114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AM104:AM111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AM95:AM114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AM116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AM120,0)),0)","v":0},{"$f":"IF(MIN(AI135+AK135,AM15)+SUM(AL130:AL134)<AM16,MIN(AI135+AK135,AM15),AM16-SUM(AL130:AL134))","v":0},null,null,"Member6",{"$f":"AU124","v":0},{"$f":"IF(MIN(AP135,AU12)+SUM(AQ130:AQ134)<AU13,MIN(AP135,AU12),AU13-SUM(AQ130:AQ134))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR135*AU14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AU116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AU120,0),Worksheet!AR135*((Worksheet!AU14*SUM(Worksheet!AU95:AU103,Worksheet!AU114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AU104:AU111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AU95:AU114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AU116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AU120,0)),0)","v":0},{"$f":"IF(MIN(AQ135+AS135,AU15)+SUM(AT130:AT134)<AU16,MIN(AQ135+AS135,AU15),AU16-SUM(AT130:AT134))","v":0}]
["Total",{"$f":"SUM(B130:B135)","v":0},{"$f":"SUM(C130:C135)","v":0},{"$f":"SUM(D130:D135)","v":0},{"$f":"SUM(E130:E135)","v":0},{"$f":"SUM(F130:F135)+IF('1. Plan Inputs'!G46=\"Yes\",0,SUM(Worksheet!B116:G116))+IF('1. Plan Inputs'!G48=\"Yes\",0,SUM(Worksheet!B120:G120))+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D130*SUMPRODUCT(B104:B111,B151:B158/SUM(B95:B114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D131*SUMPRODUCT(C104:C111,B151:B158/SUM(C95:C114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D132*SUMPRODUCT(D104:D111,B151:B158/SUM(D95:D114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D133*SUMPRODUCT(E104:E111,B151:B158/SUM(E95:E114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D134*SUMPRODUCT(F104:F111,B151:B158/SUM(F95:F114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D135*SUMPRODUCT(G104:G111,B151:B158/SUM(G95:G114))),0)","v":0},null,null,"Total",{"$f":"SUM(J130:J135)","v":0},{"$f":"SUM(K130:K135)","v":0},{"$f":"SUM(L130:L135)","v":0},{"$f":"SUM(M130:M135)","v":0},{"$f":"SUM(N130:N135)+IF('1. Plan Inputs'!J46=\"Yes\",0,SUM(Worksheet!J116:O116))+IF('1. Plan Inputs'!J48=\"Yes\",0,SUM(Worksheet!J120:O120))+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L130*SUMPRODUCT(J104:J111,J151:J158/SUM(J95:J114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L131*SUMPRODUCT(K104:K111,J151:J158/SUM(K95:K114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L132*SUMPRODUCT(L104:L111,J151:J158/SUM(L95:L114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L133*SUMPRODUCT(M104:M111,J151:J158/SUM(M95:M114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L134*SUMPRODUCT(N104:N111,J151:J158/SUM(N95:N114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L135*SUMPRODUCT(O104:O111,J151:J158/SUM(O95:O114))),0)","v":0},null,null,"Total",{"$f":"SUM(R130:R135)","v":0},{"$f":"SUM(S130:S135)","v":0},{"$f":"SUM(T130:T135)","v":0},{"$f":"SUM(U130:U135)","v":0},{"$f":"SUM(V130:V135)+IF('1. Plan Inputs'!M46=\"Yes\",0,SUM(Worksheet!R116:W116))+IF('1. Plan Inputs'!M48=\"Yes\",0,SUM(Worksheet!R120:W120))+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T130*SUMPRODUCT(R104:R111,R151:R158/SUM(R95:R114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T131*SUMPRODUCT(S104:S111,R151:R158/SUM(S95:S114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T132*SUMPRODUCT(T104:T111,R151:R158/SUM(T95:T114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T133*SUMPRODUCT(U104:U111,R151:R158/SUM(U95:U114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T134*SUMPRODUCT(V104:V111,R151:R158/SUM(V95:V114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T135*SUMPRODUCT(W104:W111,R151:R158/SUM(W95:W114))),0)","v":0},null,null,"Total",{"$f":"SUM(Z130:Z135)","v":0},{"$f":"SUM(AA130:AA135)","v":0},{"$f":"SUM(AB130:AB135)","v":0},{"$f":"SUM(AC130:AC135)","v":0},{"$f":"SUM(AD130:AD135)+IF('1. Plan Inputs'!P46=\"Yes\",0,SUM(Worksheet!Z116:AE116))+IF('1. Plan Inputs'!P48=\"Yes\",0,SUM(Worksheet!Z120:AE120))+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB130*SUMPRODUCT(Z104:Z111,Z151:Z158/SUM(Z95:Z114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB131*SUMPRODUCT(AA104:AA111,Z151:Z158/SUM(AA95:AA114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB132*SUMPRODUCT(AB104:AB111,Z151:Z158/SUM(AB95:AB114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB133*SUMPRODUCT(AC104:AC111,Z151:Z158/SUM(AC95:AC114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB134*SUMPRODUCT(AD104:AD111,Z151:Z158/SUM(AD95:AD114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB135*SUMPRODUCT(AE104:AE111,Z151:Z158/SUM(AE95:AE114))),0)","v":0},null,null,"Total",{"$f":"SUM(AH130:AH135)","v":0},{"$f":"SUM(AI130:AI135)","v":0},{"$f":"SUM(AJ130:AJ135)","v":0},{"$f":"SUM(AK130:AK135)","v":0},{"$f":"SUM(AL130:AL135)+IF('1. Plan Inputs'!S46=\"Yes\",0,SUM(Worksheet!AH116:AM116))+IF('1. Plan Inputs'!S48=\"Yes\",0,SUM(Worksheet!AH120:AM120))+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ130*SUMPRODUCT(AH104:AH111,AH151:AH158/SUM(AH95:AH114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ131*SUMPRODUCT(AI104:AI111,AH151:AH158/SUM(AI95:AI114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ132*SUMPRODUCT(AJ104:AJ111,AH151:AH158/SUM(AJ95:AJ114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ133*SUMPRODUCT(AK104:AK111,AH151:AH158/SUM(AK95:AK114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ134*SUMPRODUCT(AL104:AL111,AH151:AH158/SUM(AL95:AL114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ135*SUMPRODUCT(AM104:AM111,AH151:AH158/SUM(AM95:AM114))),0)","v":0},null,null,"Total",{"$f":"SUM(AP130:AP135)","v":0},{"$f":"SUM(AQ130:AQ135)","v":0},{"$f":"SUM(AR130:AR135)","v":0},{"$f":"SUM(AS130:AS135)","v":0},{"$f":"SUM(AT130:AT135)+IF('1. Plan Inputs'!V46=\"Yes\",0,SUM(Worksheet!AP116:AU116))+IF('1. Plan Inputs'!V48=\"Yes\",0,SUM(Worksheet!AP120:AU120))+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR130*SUMPRODUCT(AP104:AP111,AP151:AP158/SUM(AP95:AP114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR131*SUMPRODUCT(AQ104:AQ111,AP151:AP158/SUM(AQ95:AQ114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR132*SUMPRODUCT(AR104:AR111,AP151:AP158/SUM(AR95:AR114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR133*SUMPRODUCT(AS104:AS111,AP151:AP158/SUM(AS95:AS114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR134*SUMPRODUCT(AT104:AT111,AP151:AP158/SUM(AT95:AT114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR135*SUMPRODUCT(AU104:AU111,AP151:AP158/SUM(AU95:AU114))),0)","v":0}]
[]
[]
["Non-Embedded Calculation:",null,null,null,null,null,null,null,"Non-Embedded Calculation:",null,null,null,null,null,null,null,"Non-Embedded Calculation:",null,null,null,null,null,null,null,"Non-Embedded Calculation:",null,null,null,null,null,null,null,"Non-Embedded Calculation:",null,null,null,null,null,null,null,"Non-Embedded Calculation:"]
[null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max",null,null,null,"Applicable","Deductible","Apply to Coins","Apply to OOP","OOP Max"]
["Member1",{"$f":"B124","v":0},{"$f":"MIN(B141,B13)","v":0},{"$f":"B141-C141","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D141*B14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!B116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!B120,0),Worksheet!D141*((Worksheet!B14*SUM(Worksheet!B95:B103,Worksheet!B114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!B104:B111,Worksheet!B151:B158),0))/SUM(Worksheet!B95:B114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!B116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!B120,0)),0)","v":0},{"$f":"MIN(E141+C141,B16)","v":0},null,null,"Member1",{"$f":"J124","v":0},{"$f":"MIN(J141,J13)","v":0},{"$f":"J141-K141","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L141*J14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!J116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!J120,0),Worksheet!L141*((Worksheet!J14*SUM(Worksheet!J95:J103,Worksheet!J114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!J104:J111,Worksheet!J151:J158),0))/SUM(Worksheet!J95:J114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!J116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!J120,0)),0)","v":0},{"$f":"MIN(M141+K141,J16)","v":0},null,null,"Member1",{"$f":"R124","v":0},{"$f":"MIN(R141,R13)","v":0},{"$f":"R141-S141","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T141*R14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!R116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!R120,0),Worksheet!T141*((Worksheet!R14*SUM(Worksheet!R95:R103,Worksheet!R114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!R104:R111,Worksheet!R151:R158),0))/SUM(Worksheet!R95:R114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!R116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!R120,0)),0)","v":0},{"$f":"MIN(U141+S141,R16)","v":0},null,null,"Member1",{"$f":"Z124","v":0},{"$f":"MIN(Z141,Z13)","v":0},{"$f":"Z141-AA141","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB141*Z14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!Z116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!Z120,0),Worksheet!AB141*((Worksheet!Z14*SUM(Worksheet!Z95:Z103,Worksheet!Z114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!Z104:Z111,Worksheet!Z151:Z158),0))/SUM(Worksheet!Z95:Z114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!Z116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!Z120,0)),0)","v":0},{"$f":"MIN(AC141+AA141,Z16)","v":0},null,null,"Member1",{"$f":"AH124","v":0},{"$f":"MIN(AH141,AH13)","v":0},{"$f":"AH141-AI141","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ141*AH14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AH116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AH120,0),Worksheet!AJ141*((Worksheet!AH14*SUM(Worksheet!AH95:AH103,Worksheet!AH114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AH104:AH111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AH95:AH114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AH116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AH120,0)),0)","v":0},{"$f":"MIN(AK141+AI141,AH16)","v":0},null,null,"Member1",{"$f":"AP124","v":0},{"$f":"MIN(AP141,AP13)","v":0},{"$f":"AP141-AQ141","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR141*AP14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AP116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AP120,0),Worksheet!AR141*((Worksheet!AP14*SUM(Worksheet!AP95:AP103,Worksheet!AP114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AP104:AP111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AP95:AP114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AP116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AP120,0)),0)","v":0},{"$f":"MIN(AS141+AQ141,AP16)","v":0}]
["Member2",{"$f":"C124","v":0},{"$f":"IF(B142+SUM(C141)<C13,B142,C13-SUM(C141))","v":0},{"$f":"B142-C142","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D142*C14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!C116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!C120,0),Worksheet!D142*((Worksheet!C14*SUM(Worksheet!C95:C103,Worksheet!C114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!C104:C111,Worksheet!B151:B158),0))/SUM(Worksheet!C95:C114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!C116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!C120,0)),0)","v":0},{"$f":"IF(C142+E142+SUM(F141)<C16,C142+E142,C16-SUM(F141))","v":0},null,null,"Member2",{"$f":"K124","v":0},{"$f":"IF(J142+SUM(K141)<K13,J142,K13-SUM(K141))","v":0},{"$f":"J142-K142","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L142*K14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!K116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!K120,0),Worksheet!L142*((Worksheet!K14*SUM(Worksheet!K95:K103,Worksheet!K114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!K104:K111,Worksheet!J151:J158),0))/SUM(Worksheet!K95:K114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!K116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!K120,0)),0)","v":0},{"$f":"IF(K142+M142+SUM(N141)<K16,K142+M142,K16-SUM(N141))","v":0},null,null,"Member2",{"$f":"S124","v":0},{"$f":"IF(R142+SUM(S141)<S13,R142,S13-SUM(S141))","v":0},{"$f":"R142-S142","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T142*S14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!S116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!S120,0),Worksheet!T142*((Worksheet!S14*SUM(Worksheet!S95:S103,Worksheet!S114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!S104:S111,Worksheet!R151:R158),0))/SUM(Worksheet!S95:S114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!S116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!S120,0)),0)","v":0},{"$f":"IF(S142+U142+SUM(V141)<S16,S142+U142,S16-SUM(V141))","v":0},null,null,"Member2",{"$f":"AA124","v":0},{"$f":"IF(Z142+SUM(AA141)<AA13,Z142,AA13-SUM(AA141))","v":0},{"$f":"Z142-AA142","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB142*AA14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AA116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AA120,0),Worksheet!AB142*((Worksheet!AA14*SUM(Worksheet!AA95:AA103,Worksheet!AA114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AA104:AA111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AA95:AA114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AA116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AA120,0)),0)","v":0},{"$f":"IF(AA142+AC142+SUM(AD141)<AA16,AA142+AC142,AA16-SUM(AD141))","v":0},null,null,"Member2",{"$f":"AI124","v":0},{"$f":"IF(AH142+SUM(AI141)<AI13,AH142,AI13-SUM(AI141))","v":0},{"$f":"AH142-AI142","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ142*AI14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AI116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AI120,0),Worksheet!AJ142*((Worksheet!AI14*SUM(Worksheet!AI95:AI103,Worksheet!AI114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AI104:AI111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AI95:AI114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AI116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AI120,0)),0)","v":0},{"$f":"IF(AI142+AK142+SUM(AL141)<AI16,AI142+AK142,AI16-SUM(AL141))","v":0},null,null,"Member2",{"$f":"AQ124","v":0},{"$f":"IF(AP142+SUM(AQ141)<AQ13,AP142,AQ13-SUM(AQ141))","v":0},{"$f":"AP142-AQ142","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR142*AQ14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AQ116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AQ120,0),Worksheet!AR142*((Worksheet!AQ14*SUM(Worksheet!AQ95:AQ103,Worksheet!AQ114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AQ104:AQ111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AQ95:AQ114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AQ116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AQ120,0)),0)","v":0},{"$f":"IF(AQ142+AS142+SUM(AT141)<AQ16,AQ142+AS142,AQ16-SUM(AT141))","v":0}]
["Member3",{"$f":"D124","v":0},{"$f":"IF(B143+SUM(C141:C142)<D13,B143,D13-SUM(C141:C142))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D143*D14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!D116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!D120,0),Worksheet!D143*((Worksheet!D14*SUM(Worksheet!D95:D103,Worksheet!D114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!D104:D111,Worksheet!B151:B158),0))/SUM(Worksheet!D95:D114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!D116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!D120,0)),0)","v":0},{"$f":"IF(C143+E143+SUM(F141:F142)<D16,C143+E143,D16-SUM(F141:F142))","v":0},null,null,"Member3",{"$f":"L124","v":0},{"$f":"IF(J143+SUM(K141:K142)<L13,J143,L13-SUM(K141:K142))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L143*L14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!L116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!L120,0),Worksheet!L143*((Worksheet!L14*SUM(Worksheet!L95:L103,Worksheet!L114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!L104:L111,Worksheet!J151:J158),0))/SUM(Worksheet!L95:L114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!L116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!L120,0)),0)","v":0},{"$f":"IF(K143+M143+SUM(N141:N142)<L16,K143+M143,L16-SUM(N141:N142))","v":0},null,null,"Member3",{"$f":"T124","v":0},{"$f":"IF(R143+SUM(S141:S142)<T13,R143,T13-SUM(S141:S142))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T143*T14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!T116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!T120,0),Worksheet!T143*((Worksheet!T14*SUM(Worksheet!T95:T103,Worksheet!T114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!T104:T111,Worksheet!R151:R158),0))/SUM(Worksheet!T95:T114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!T116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!T120,0)),0)","v":0},{"$f":"IF(S143+U143+SUM(V141:V142)<T16,S143+U143,T16-SUM(V141:V142))","v":0},null,null,"Member3",{"$f":"AB124","v":0},{"$f":"IF(Z143+SUM(AA141:AA142)<AB13,Z143,AB13-SUM(AA141:AA142))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB143*AB14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AB116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AB120,0),Worksheet!AB143*((Worksheet!AB14*SUM(Worksheet!AB95:AB103,Worksheet!AB114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AB104:AB111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AB95:AB114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AB116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AB120,0)),0)","v":0},{"$f":"IF(AA143+AC143+SUM(AD141:AD142)<AB16,AA143+AC143,AB16-SUM(AD141:AD142))","v":0},null,null,"Member3",{"$f":"AJ124","v":0},{"$f":"IF(AH143+SUM(AI141:AI142)<AJ13,AH143,AJ13-SUM(AI141:AI142))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ143*AJ14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AJ116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AJ120,0),Worksheet!AJ143*((Worksheet!AJ14*SUM(Worksheet!AJ95:AJ103,Worksheet!AJ114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AJ104:AJ111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AJ95:AJ114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AJ116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AJ120,0)),0)","v":0},{"$f":"IF(AI143+AK143+SUM(AL141:AL142)<AJ16,AI143+AK143,AJ16-SUM(AL141:AL142))","v":0},null,null,"Member3",{"$f":"AR124","v":0},{"$f":"IF(AP143+SUM(AQ141:AQ142)<AR13,AP143,AR13-SUM(AQ141:AQ142))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR143*AR14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AR116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AR120,0),Worksheet!AR143*((Worksheet!AR14*SUM(Worksheet!AR95:AR103,Worksheet!AR114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AR104:AR111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AR95:AR114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AR116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AR120,0)),0)","v":0},{"$f":"IF(AQ143+AS143+SUM(AT141:AT142)<AR16,AQ143+AS143,AR16-SUM(AT141:AT142))","v":0}]
["Member4",{"$f":"E124","v":0},{"$f":"IF(B144+SUM(C141:C143)<E13,B144,E13-SUM(C141:C143))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D144*E14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!E116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!E120,0),Worksheet!D144*((Worksheet!E14*SUM(Worksheet!E95:E103,Worksheet!E114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!E104:E111,Worksheet!B151:B158),0))/SUM(Worksheet!E95:E114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!E116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!E120,0)),0)","v":0},{"$f":"IF(C144+E144+SUM(F141:F143)<E16,C144+E144,E16-SUM(F141:F143))","v":0},null,null,"Member4",{"$f":"M124","v":0},{"$f":"IF(J144+SUM(K141:K143)<M13,J144,M13-SUM(K141:K143))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L144*M14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!M116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!M120,0),Worksheet!L144*((Worksheet!M14*SUM(Worksheet!M95:M103,Worksheet!M114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!M104:M111,Worksheet!J151:J158),0))/SUM(Worksheet!M95:M114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!M116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!M120,0)),0)","v":0},{"$f":"IF(K144+M144+SUM(N141:N143)<M16,K144+M144,M16-SUM(N141:N143))","v":0},null,null,"Member4",{"$f":"U124","v":0},{"$f":"IF(R144+SUM(S141:S143)<U13,R144,U13-SUM(S141:S143))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T144*U14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!U116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!U120,0),Worksheet!T144*((Worksheet!U14*SUM(Worksheet!U95:U103,Worksheet!U114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!U104:U111,Worksheet!R151:R158),0))/SUM(Worksheet!U95:U114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!U116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!U120,0)),0)","v":0},{"$f":"IF(S144+U144+SUM(V141:V143)<U16,S144+U144,U16-SUM(V141:V143))","v":0},null,null,"Member4",{"$f":"AC124","v":0},{"$f":"IF(Z144+SUM(AA141:AA143)<AC13,Z144,AC13-SUM(AA141:AA143))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB144*AC14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AC116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AC120,0),Worksheet!AB144*((Worksheet!AC14*SUM(Worksheet!AC95:AC103,Worksheet!AC114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AC104:AC111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AC95:AC114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AC116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AC120,0)),0)","v":0},{"$f":"IF(AA144+AC144+SUM(AD141:AD143)<AC16,AA144+AC144,AC16-SUM(AD141:AD143))","v":0},null,null,"Member4",{"$f":"AK124","v":0},{"$f":"IF(AH144+SUM(AI141:AI143)<AK13,AH144,AK13-SUM(AI141:AI143))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ144*AK14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AK116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AK120,0),Worksheet!AJ144*((Worksheet!AK14*SUM(Worksheet!AK95:AK103,Worksheet!AK114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AK104:AK111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AK95:AK114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AK116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AK120,0)),0)","v":0},{"$f":"IF(AI144+AK144+SUM(AL141:AL143)<AK16,AI144+AK144,AK16-SUM(AL141:AL143))","v":0},null,null,"Member4",{"$f":"AS124","v":0},{"$f":"IF(AP144+SUM(AQ141:AQ143)<AS13,AP144,AS13-SUM(AQ141:AQ143))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR144*AS14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AS116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AS120,0),Worksheet!AR144*((Worksheet!AS14*SUM(Worksheet!AS95:AS103,Worksheet!AS114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AS104:AS111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AS95:AS114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AS116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AS120,0)),0)","v":0},{"$f":"IF(AQ144+AS144+SUM(AT141:AT143)<AS16,AQ144+AS144,AS16-SUM(AT141:AT143))","v":0}]
["Member5",{"$f":"F124","v":0},{"$f":"IF(B145+SUM(C141:C144)<F13,B145,F13-SUM(C141:C144))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D145*F14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!F116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!F120,0),Worksheet!D145*((Worksheet!F14*SUM(Worksheet!F95:F103,Worksheet!F114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!F104:F111,Worksheet!B151:B158),0))/SUM(Worksheet!F95:F114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!F116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!F120,0)),0)","v":0},{"$f":"IF(C145+E145+SUM(F141:F144)<F16,C145+E145,F16-SUM(F141:F144))","v":0},null,null,"Member5",{"$f":"N124","v":0},{"$f":"IF(J145+SUM(K141:K144)<N13,J145,N13-SUM(K141:K144))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L145*N14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!N116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!N120,0),Worksheet!L145*((Worksheet!N14*SUM(Worksheet!N95:N103,Worksheet!N114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!N104:N111,Worksheet!J151:J158),0))/SUM(Worksheet!N95:N114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!N116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!N120,0)),0)","v":0},{"$f":"IF(K145+M145+SUM(N141:N144)<N16,K145+M145,N16-SUM(N141:N144))","v":0},null,null,"Member5",{"$f":"V124","v":0},{"$f":"IF(R145+SUM(S141:S144)<V13,R145,V13-SUM(S141:S144))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T145*V14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!V116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!V120,0),Worksheet!T145*((Worksheet!V14*SUM(Worksheet!V95:V103,Worksheet!V114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!V104:V111,Worksheet!R151:R158),0))/SUM(Worksheet!V95:V114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!V116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!V120,0)),0)","v":0},{"$f":"IF(S145+U145+SUM(V141:V144)<V16,S145+U145,V16-SUM(V141:V144))","v":0},null,null,"Member5",{"$f":"AD124","v":0},{"$f":"IF(Z145+SUM(AA141:AA144)<AD13,Z145,AD13-SUM(AA141:AA144))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB145*AD14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AD116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AD120,0),Worksheet!AB145*((Worksheet!AD14*SUM(Worksheet!AD95:AD103,Worksheet!AD114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AD104:AD111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AD95:AD114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AD116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AD120,0)),0)","v":0},{"$f":"IF(AA145+AC145+SUM(AD141:AD144)<AD16,AA145+AC145,AD16-SUM(AD141:AD144))","v":0},null,null,"Member5",{"$f":"AL124","v":0},{"$f":"IF(AH145+SUM(AI141:AI144)<AL13,AH145,AL13-SUM(AI141:AI144))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ145*AL14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AL116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AL120,0),Worksheet!AJ145*((Worksheet!AL14*SUM(Worksheet!AL95:AL103,Worksheet!AL114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AL104:AL111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AL95:AL114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AL116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AL120,0)),0)","v":0},{"$f":"IF(AI145+AK145+SUM(AL141:AL144)<AL16,AI145+AK145,AL16-SUM(AL141:AL144))","v":0},null,null,"Member5",{"$f":"AT124","v":0},{"$f":"IF(AP145+SUM(AQ141:AQ144)<AT13,AP145,AT13-SUM(AQ141:AQ144))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR145*AT14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AT116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AT120,0),Worksheet!AR145*((Worksheet!AT14*SUM(Worksheet!AT95:AT103,Worksheet!AT114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AT104:AT111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AT95:AT114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AT116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AT120,0)),0)","v":0},{"$f":"IF(AQ145+AS145+SUM(AT141:AT144)<AT16,AQ145+AS145,AT16-SUM(AT141:AT144))","v":0}]
["Member6",{"$f":"G124","v":0},{"$f":"IF(B146+SUM(C141:C145)<G13,B146,G13-SUM(C141:C145))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D146*G14+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!G116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!G120,0),Worksheet!D146*((Worksheet!G14*SUM(Worksheet!G95:G103,Worksheet!G114)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!G104:G111,Worksheet!B151:B158),0))/SUM(Worksheet!G95:G114))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!G116,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!G120,0)),0)","v":0},{"$f":"IF(C146+E146+SUM(F141:F145)<G16,C146+E146,G16-SUM(F141:F145))","v":0},null,null,"Member6",{"$f":"O124","v":0},{"$f":"IF(J146+SUM(K141:K145)<O13,J146,O13-SUM(K141:K145))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L146*O14+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!O116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!O120,0),Worksheet!L146*((Worksheet!O14*SUM(Worksheet!O95:O103,Worksheet!O114)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!O104:O111,Worksheet!J151:J158),0))/SUM(Worksheet!O95:O114))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!O116,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!O120,0)),0)","v":0},{"$f":"IF(K146+M146+SUM(N141:N145)<O16,K146+M146,O16-SUM(N141:N145))","v":0},null,null,"Member6",{"$f":"W124","v":0},{"$f":"IF(R146+SUM(S141:S145)<W13,R146,W13-SUM(S141:S145))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T146*W14+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!W116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!W120,0),Worksheet!T146*((Worksheet!W14*SUM(Worksheet!W95:W103,Worksheet!W114)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!W104:W111,Worksheet!R151:R158),0))/SUM(Worksheet!W95:W114))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!W116,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!W120,0)),0)","v":0},{"$f":"IF(S146+U146+SUM(V141:V145)<W16,S146+U146,W16-SUM(V141:V145))","v":0},null,null,"Member6",{"$f":"AE124","v":0},{"$f":"IF(Z146+SUM(AA141:AA145)<AE13,Z146,AE13-SUM(AA141:AA145))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB146*AE14+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AE116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AE120,0),Worksheet!AB146*((Worksheet!AE14*SUM(Worksheet!AE95:AE103,Worksheet!AE114)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AE104:AE111,Worksheet!Z151:Z158),0))/SUM(Worksheet!AE95:AE114))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AE116,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AE120,0)),0)","v":0},{"$f":"IF(AA146+AC146+SUM(AD141:AD145)<AE16,AA146+AC146,AE16-SUM(AD141:AD145))","v":0},null,null,"Member6",{"$f":"AM124","v":0},{"$f":"IF(AH146+SUM(AI141:AI145)<AM13,AH146,AM13-SUM(AI141:AI145))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ146*AM14+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AM116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AM120,0),Worksheet!AJ146*((Worksheet!AM14*SUM(Worksheet!AM95:AM103,Worksheet!AM114)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AM104:AM111,Worksheet!AH151:AH158),0))/SUM(Worksheet!AM95:AM114))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AM116,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AM120,0)),0)","v":0},{"$f":"IF(AI146+AK146+SUM(AL141:AL145)<AM16,AI146+AK146,AM16-SUM(AL141:AL145))","v":0},null,null,"Member6",{"$f":"AU124","v":0},{"$f":"IF(AP146+SUM(AQ141:AQ145)<AU13,AP146,AU13-SUM(AQ141:AQ145))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR146*AU14+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AU116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AU120,0),Worksheet!AR146*((Worksheet!AU14*SUM(Worksheet!AU95:AU103,Worksheet!AU114)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AU104:AU111,Worksheet!AP151:AP158),0))/SUM(Worksheet!AU95:AU114))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AU116,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AU120,0)),0)","v":0},{"$f":"IF(AQ146+AS146+SUM(AT141:AT145)<AU16,AQ146+AS146,AU16-SUM(AT141:AT145))","v":0}]
["Total",{"$f":"SUM(B141:B146)","v":0},{"$f":"SUM(C141:C146)","v":0},{"$f":"SUM(D141:D146)","v":0},{"$f":"SUM(E141:E146)","v":0},{"$f":"SUM(F141:F146)+IF('1. Plan Inputs'!G46=\"Yes\",0,SUM(Worksheet!B116:G116))+IF('1. Plan Inputs'!G48=\"Yes\",0,SUM(Worksheet!B120:G120))+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D141*SUMPRODUCT(B104:B111,B151:B158/SUM(B95:B114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D142*SUMPRODUCT(C104:C111,B151:B158/SUM(C95:C114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D143*SUMPRODUCT(D104:D111,B151:B158/SUM(D95:D114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D144*SUMPRODUCT(E104:E111,B151:B158/SUM(E95:E114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D145*SUMPRODUCT(F104:F111,B151:B158/SUM(F95:F114))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D146*SUMPRODUCT(G104:G111,B151:B158/SUM(G95:G114))),0)","v":0},null,null,"Total",{"$f":"SUM(J141:J146)","v":0},{"$f":"SUM(K141:K146)","v":0},{"$f":"SUM(L141:L146)","v":0},{"$f":"SUM(M141:M146)","v":0},{"$f":"SUM(N141:N146)+IF('1. Plan Inputs'!J46=\"Yes\",0,SUM(Worksheet!J116:O116))+IF('1. Plan Inputs'!J48=\"Yes\",0,SUM(Worksheet!J120:O120))+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L141*SUMPRODUCT(J104:J111,J151:J158/SUM(J95:J114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L142*SUMPRODUCT(K104:K111,J151:J158/SUM(K95:K114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L143*SUMPRODUCT(L104:L111,J151:J158/SUM(L95:L114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L144*SUMPRODUCT(M104:M111,J151:J158/SUM(M95:M114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L145*SUMPRODUCT(N104:N111,J151:J158/SUM(N95:N114))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L146*SUMPRODUCT(O104:O111,J151:J158/SUM(O95:O114))),0)","v":0},null,null,"Total",{"$f":"SUM(R141:R146)","v":0},{"$f":"SUM(S141:S146)","v":0},{"$f":"SUM(T141:T146)","v":0},{"$f":"SUM(U141:U146)","v":0},{"$f":"SUM(V141:V146)+IF('1. Plan Inputs'!M46=\"Yes\",0,SUM(Worksheet!R116:W116))+IF('1. Plan Inputs'!M48=\"Yes\",0,SUM(Worksheet!R120:W120))+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T141*SUMPRODUCT(R104:R111,R151:R158/SUM(R95:R114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T142*SUMPRODUCT(S104:S111,R151:R158/SUM(S95:S114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T143*SUMPRODUCT(T104:T111,R151:R158/SUM(T95:T114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T144*SUMPRODUCT(U104:U111,R151:R158/SUM(U95:U114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T145*SUMPRODUCT(V104:V111,R151:R158/SUM(V95:V114))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T146*SUMPRODUCT(W104:W111,R151:R158/SUM(W95:W114))),0)","v":0},null,null,"Total",{"$f":"SUM(Z141:Z146)","v":0},{"$f":"SUM(AA141:AA146)","v":0},{"$f":"SUM(AB141:AB146)","v":0},{"$f":"SUM(AC141:AC146)","v":0},{"$f":"SUM(AD141:AD146)+IF('1. Plan Inputs'!P46=\"Yes\",0,SUM(Worksheet!Z116:AE116))+IF('1. Plan Inputs'!P48=\"Yes\",0,SUM(Worksheet!Z120:AE120))+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB141*SUMPRODUCT(Z104:Z111,Z151:Z158/SUM(Z95:Z114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB142*SUMPRODUCT(AA104:AA111,Z151:Z158/SUM(AA95:AA114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB143*SUMPRODUCT(AB104:AB111,Z151:Z158/SUM(AB95:AB114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB144*SUMPRODUCT(AC104:AC111,Z151:Z158/SUM(AC95:AC114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB145*SUMPRODUCT(AD104:AD111,Z151:Z158/SUM(AD95:AD114))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB146*SUMPRODUCT(AE104:AE111,Z151:Z158/SUM(AE95:AE114))),0)","v":0},null,null,"Total",{"$f":"SUM(AH141:AH146)","v":0},{"$f":"SUM(AI141:AI146)","v":0},{"$f":"SUM(AJ141:AJ146)","v":0},{"$f":"SUM(AK141:AK146)","v":0},{"$f":"SUM(AL141:AL146)+IF('1. Plan Inputs'!S46=\"Yes\",0,SUM(Worksheet!AH116:AM116))+IF('1. Plan Inputs'!S48=\"Yes\",0,SUM(Worksheet!AH120:AM120))+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ141*SUMPRODUCT(AH104:AH111,AH151:AH158/SUM(AH95:AH114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ142*SUMPRODUCT(AI104:AI111,AH151:AH158/SUM(AI95:AI114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ143*SUMPRODUCT(AJ104:AJ111,AH151:AH158/SUM(AJ95:AJ114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ144*SUMPRODUCT(AK104:AK111,AH151:AH158/SUM(AK95:AK114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ145*SUMPRODUCT(AL104:AL111,AH151:AH158/SUM(AL95:AL114))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ146*SUMPRODUCT(AM104:AM111,AH151:AH158/SUM(AM95:AM114))),0)","v":0},null,null,"Total",{"$f":"SUM(AP141:AP146)","v":0},{"$f":"SUM(AQ141:AQ146)","v":0},{"$f":"SUM(AR141:AR146)","v":0},{"$f":"SUM(AS141:AS146)","v":0},{"$f":"SUM(AT141:AT146)+IF('1. Plan Inputs'!V46=\"Yes\",0,SUM(Worksheet!AP116:AU116))+IF('1. Plan Inputs'!V48=\"Yes\",0,SUM(Worksheet!AP120:AU120))+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR141*SUMPRODUCT(AP104:AP111,AP151:AP158/SUM(AP95:AP114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR142*SUMPRODUCT(AQ104:AQ111,AP151:AP158/SUM(AQ95:AQ114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR143*SUMPRODUCT(AR104:AR111,AP151:AP158/SUM(AR95:AR114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR144*SUMPRODUCT(AS104:AS111,AP151:AP158/SUM(AS95:AS114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR145*SUMPRODUCT(AT104:AT111,AP151:AP158/SUM(AT95:AT114))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR146*SUMPRODUCT(AU104:AU111,AP151:AP158/SUM(AU95:AU114))),0)","v":0}]
[]
[]
["Rx Coinsurance / Coinsurance Equivalent:",null,null,null,null,null,null,null,"Rx Coinsurance / Coinsurance Equivalent:",null,null,null,null,null,null,null,"Rx Coinsurance / Coinsurance Equivalent:",null,null,null,null,null,null,null,"Rx Coinsurance / Coinsurance Equivalent:",null,null,null,null,null,null,null,"Rx Coinsurance / Coinsurance Equivalent:",null,null,null,null,null,null,null,"Rx Coinsurance / Coinsurance Equivalent:"]
["Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!F53=0,'1. Plan Inputs'!F53=\"\"),'1. Plan Inputs'!G53,B28/B66)","v":1.4548981571290009},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!I53=0,'1. Plan Inputs'!I53=\"\"),'1. Plan Inputs'!J53,J28/J66)","v":0},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!L53=0,'1. Plan Inputs'!L53=\"\"),'1. Plan Inputs'!M53,R28/R66)","v":1.4548981571290009},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!O53=0,'1. Plan Inputs'!O53=\"\"),'1. Plan Inputs'!P53,Z28/Z66)","v":1.4548981571290009},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!R53=0,'1. Plan Inputs'!R53=\"\"),'1. Plan Inputs'!S53,AH28/AH66)","v":1.4548981571290009},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!U53=0,'1. Plan Inputs'!U53=\"\"),'1. Plan Inputs'!V53,AP28/AP66)","v":0}]
["Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!F54=0,'1. Plan Inputs'!F54=\"\"),'1. Plan Inputs'!G54,B29/B67)","v":0.19131432944327528},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!I54=0,'1. Plan Inputs'!I54=\"\"),'1. Plan Inputs'!J54,J29/J67)","v":0},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!L54=0,'1. Plan Inputs'!L54=\"\"),'1. Plan Inputs'!M54,R29/R67)","v":0.19131432944327528},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!O54=0,'1. Plan Inputs'!O54=\"\"),'1. Plan Inputs'!P54,Z29/Z67)","v":0.15305146355462024},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!R54=0,'1. Plan Inputs'!R54=\"\"),'1. Plan Inputs'!S54,AH29/AH67)","v":0.11478859766596516},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!U54=0,'1. Plan Inputs'!U54=\"\"),'1. Plan Inputs'!V54,AP29/AP67)","v":0}]
["Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!F55=0,'1. Plan Inputs'!F55=\"\"),'1. Plan Inputs'!G55,B30/B68)","v":0.30610292710924047},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!I55=0,'1. Plan Inputs'!I55=\"\"),'1. Plan Inputs'!J55,J30/J68)","v":0},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!L55=0,'1. Plan Inputs'!L55=\"\"),'1. Plan Inputs'!M55,R30/R68)","v":0.30610292710924047},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!O55=0,'1. Plan Inputs'!O55=\"\"),'1. Plan Inputs'!P55,Z30/Z68)","v":0.22957719533193033},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!R55=0,'1. Plan Inputs'!R55=\"\"),'1. Plan Inputs'!S55,AH30/AH68)","v":0.11478859766596516},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!U55=0,'1. Plan Inputs'!U55=\"\"),'1. Plan Inputs'!V55,AP30/AP68)","v":0}]
["Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!F56=0,'1. Plan Inputs'!F56=\"\"),'1. Plan Inputs'!G56,B31/B69)","v":6.0753341433778855E-2},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!I56=0,'1. Plan Inputs'!I56=\"\"),'1. Plan Inputs'!J56,J31/J69)","v":0},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!L56=0,'1. Plan Inputs'!L56=\"\"),'1. Plan Inputs'!M56,R31/R69)","v":6.0753341433778855E-2},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!O56=0,'1. Plan Inputs'!O56=\"\"),'1. Plan Inputs'!P56,Z31/Z69)","v":0.15188335358444716},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!R56=0,'1. Plan Inputs'!R56=\"\"),'1. Plan Inputs'!S56,AH31/AH69)","v":6.0753341433778855E-2},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!U56=0,'1. Plan Inputs'!U56=\"\"),'1. Plan Inputs'!V56,AP31/AP69)","v":0}]
["Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!F57=0,'1. Plan Inputs'!F57=\"\"),'1. Plan Inputs'!G57,B32/B70)","v":0.48496605237633367},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!I57=0,'1. Plan Inputs'!I57=\"\"),'1. Plan Inputs'!J57,J32/J70)","v":0},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!L57=0,'1. Plan Inputs'!L57=\"\"),'1. Plan Inputs'!M57,R32/R70)","v":0.48496605237633367},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!O57=0,'1. Plan Inputs'!O57=\"\"),'1. Plan Inputs'!P57,Z32/Z70)","v":0.48496605237633367},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!R57=0,'1. Plan Inputs'!R57=\"\"),'1. Plan Inputs'!S57,AH32/AH70)","v":0.96993210475266733},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!U57=0,'1. Plan Inputs'!U57=\"\"),'1. Plan Inputs'!V57,AP32/AP70)","v":0}]
["Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!F58=0,'1. Plan Inputs'!F58=\"\"),'1. Plan Inputs'!G58,B33/B71)","v":0.12754288629551686},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!I58=0,'1. Plan Inputs'!I58=\"\"),'1. Plan Inputs'!J58,J33/J71)","v":0},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!L58=0,'1. Plan Inputs'!L58=\"\"),'1. Plan Inputs'!M58,R33/R71)","v":0.12754288629551686},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!O58=0,'1. Plan Inputs'!O58=\"\"),'1. Plan Inputs'!P58,Z33/Z71)","v":0.10203430903641349},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!R58=0,'1. Plan Inputs'!R58=\"\"),'1. Plan Inputs'!S58,AH33/AH71)","v":7.6525731777310119E-2},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!U58=0,'1. Plan Inputs'!U58=\"\"),'1. Plan Inputs'!V58,AP33/AP71)","v":0}]
["Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!F59=0,'1. Plan Inputs'!F59=\"\"),'1. Plan Inputs'!G59,B34/B72)","v":0.20406861807282697},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!I59=0,'1. Plan Inputs'!I59=\"\"),'1. Plan Inputs'!J59,J34/J72)","v":0},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!L59=0,'1. Plan Inputs'!L59=\"\"),'1. Plan Inputs'!M59,R34/R72)","v":0.20406861807282697},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!O59=0,'1. Plan Inputs'!O59=\"\"),'1. Plan Inputs'!P59,Z34/Z72)","v":0.15305146355462024},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!R59=0,'1. Plan Inputs'!R59=\"\"),'1. Plan Inputs'!S59,AH34/AH72)","v":7.6525731777310119E-2},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!U59=0,'1. Plan Inputs'!U59=\"\"),'1. Plan Inputs'!V59,AP34/AP72)","v":0}]
["Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!F60=0,'1. Plan Inputs'!F60=\"\"),'1. Plan Inputs'!G60,B35/B73)","v":4.0502227622519239E-2},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!I60=0,'1. Plan Inputs'!I60=\"\"),'1. Plan Inputs'!J60,J35/J73)","v":0},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!L60=0,'1. Plan Inputs'!L60=\"\"),'1. Plan Inputs'!M60,R35/R73)","v":4.0502227622519239E-2},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!O60=0,'1. Plan Inputs'!O60=\"\"),'1. Plan Inputs'!P60,Z35/Z73)","v":0.10125556905629809},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!R60=0,'1. Plan Inputs'!R60=\"\"),'1. Plan Inputs'!S60,AH35/AH73)","v":2.025111381125962E-2},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!U60=0,'1. Plan Inputs'!U60=\"\"),'1. Plan Inputs'!V60,AP35/AP73)","v":0}]
[]
[null,null,null,null,"Low Adult","Med Adult","High Adult","Low Child","Med Child","High Child"]
["Preventive Services","Annual number of Covered Preventive Visits",null,null,1,1,1,1,1,1]
["Hospitalizations","Annual number of Days in Hospitals",null,null,0,0,{"$f":"1*ROUND(A192,0)","v":5},0,0,{"$f":"1*ROUND(A192,0)","v":5}]
["Outpatient Surgery","Annual number of Outpatient Surgeries",null,null,0,2,5,0,1,2]
["Lab/X-ray/other Radiology Performed in Hospital/Outpatient Facility","Annual number of Lab/Radiology Procedures",null,null,0,1,3,0,1,2]
["Emergency Room Visits","Annual number of Emergency Room Visits",null,null,0,0,1,0,0,1]
["Urgent Care Visits","Annual number of Urgent Care Vistits",null,null,0,0,0,0,0,0]
["Office Visits","Annual number of Primary Care Office Visits ",null,null,1,4,8,1,4,7]
[null,"Annual number of Specialists Office Visits ",null,null,1,4,8,1,4,7]
[null,"Annual number of Chiropractor Visits",null,null,0,0,0,0,0,0]
["Prescription Drugs","Total number of Generic Prescriptions (Retail)—Annual",null,null,3,12,23,1,4,10]
[null,"Total number of Formulary Brand-name Prescriptions (Retail)—Annual",null,null,0,3,8,0,2,4]
[null,"Total number of Non-Formulary Brand-name Prescriptions (Retail)—Annual",null,null,0,0,0,0,0,0]
[null,"Total number of Specialty Prescriptions (Retail)—Annual",null,null,0,0,0,0,0,0]
[null,"Total number of Generic Prescriptions (Mail)—Annual",null,null,0,0,0,0,0,0]
[null,"Total number of Formulary Brand-name Prescriptions (Mail)—Annual",null,null,0,0,0,0,0,0]
[null,"Total number of Non-Formulary Brand-name Prescriptions (Mail)—Annual",null,null,0,0,0,0,0,0]
[null,"Total number of Specialty Prescriptions (Mail)—Annual",null,null,0,0,0,0,0,0]
[]
[null,"Contribution","Out of Pocket"]
["Kaiser HMO",{"$f":"Calculator!E61","v":1128},{"$f":"MAX(Calculator!C61-Calculator!F61,0)","v":0}]
["Anthem Blue Priority",{"$f":"Calculator!E62","v":1392},{"$f":"MAX(Calculator!C62-Calculator!F62,0)","v":0}]
["Anthem HMO",{"$f":"Calculator!E63","v":2712},{"$f":"MAX(Calculator!C63-Calculator!F63,0)","v":0}]
["Anthem HDHP",{"$f":"Calculator!E64","v":696},{"$f":"MAX(Calculator!C64-Calculator!F64,0)","v":0}]
["BluePreferred PPO",{"$f":"Calculator!E65","v":1956},{"$f":"MAX(Calculator!C65-Calculator!F65,0)","v":0}]
[{"$f":"+'1. Plan Inputs'!U17","v":0},{"$f":"Calculator!E66","v":""},{"$f":"MAX(Calculator!C66-Calculator!F66,0)","v":{"$error":"#VALUE!"}},{"$f":"Calculator!C66-Worksheet!C185","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,null,null,null,"Utilization","$/Unit"]
[]
[null,"Hospitilization Per Admit",null,null,null,null,null,null,"Cost of Covered Preventive Services ",null,{"$f":"D224/C224","v":130.40272753011328}]
[null,"Admits","Total IP Days","Allowed","Paid",null,null,null,"Cost for Hospitalizations (per day)",null,{"$f":"D192/C192","v":3835.8303114512164}]
[{"$f":"C192/B192","v":4.6494714313509311},77095,358451,1374957210.97,1272685010.3800001,null,null,null,"Cost for Outpatient Surgeries",null,{"$f":"D217/C217","v":2268.3989588267063}]
[null,null,null,null,null,null,null,null,"Cost of Lab/Radiology Procedures ",null,{"$f":"D210/C210","v":323.40254940107144}]
[null,"ER VISITS",null,null,null,"Includes Urgent Care",null,null,"Cost of Emergency Room ",null,{"$f":"P195","v":2465.7541101788529},"Of the 255,858 visits, 76,376 are UC and 179,482 are ER.  Since RAComp Utilization is ER=2.35*UC"]
[null,"Tier","Visits","Allowed","Paid",null,null,null,"Cost of Urgent Care",null,{"$f":"P196","v":86.178106150750907},"UC cost is 3.36% of ER in RAComp",null,null,{"$f":"0.0336*76376+179482","v":182048.23360000001},{"$f":"D196/O195","v":2465.7541101788529}]
[null,"In Network",255858,448886180.25,348906678.30000001,null,null,null,"Cost of Primary Care Office Visits, including lab and x-ray ",null,{"$f":"J214","v":179.14092774842192},null,null,null,null,{"$f":"P195*0.03495","v":86.178106150750907}]
[null,"Out of Network",53795,50217530.049999997,39771278.149999999,191.81152717110419,1680.9000207395825,null,"Cost of Specialists Office Visits, including lab and x-ray ",null,{"$f":"(J214*I214*G214/(G214+G215)+J214*I215*G215/(G214+G215))","v":202.87615531976508}]
[null,null,null,null,null,81.638863721647056,56.514260361718293,{"$f":"G198/G197","v":3.362142879673026E-2},"Cost of Chiropractor Visit",null,{"$f":"J214*I216","v":77.17224270583516}]
[null,"Total",309653,499103710.30000001,388677956.44999999,{"$f":"F197/F198","v":2.349512455551781},null,null,"Cost per Generic Prescription",null,{"$f":"C231/B231","v":34.603433824296637}]
[null,null,null,null,null,null,null,null,"Cost per Formulary Brand-Name Prescription",null,{"$f":"I236","v":182.30223149069425}]
[null,"OFFICE VISITS",null,null,null,null,null,null,"Cost per Non-Formulary Brand-Name Prescription",null,{"$f":"I236*H236","v":211.15184870960175}]
["includes PCP and Spec","Tier","Visits","Allowed","Paid",null,null,null,"Cost per Specialty Prescription",null,{"$f":"I236*H237","v":2900.7190560455883}]
[{"$f":"D203/C203","v":168.86677982126022},"In Network",5868196,990943361.88,761106440.94000006,1551.138410711294,75.187100773631073,"PCP"]
[null,"Out of Network",474978,74337695.890000001,41494281.780000001,1256.0710215941481,79.963631254326785,"Spec"]
[null,null,null,null,null,492.86330533738897,98.363987489011947,"MH/SA"]
[null,"Total",6343174,1065281057.77,802600722.72000003,822.47854786654523,32.389902531929124,"Chiro"]
[]
[null,"LAB/RAD VISITS"]
[null,"Tier","Visits","Allowed","Paid"]
[null,"In Network",604997,195657572.18000001,154217104.83000001]
[null,"Out of Network",38966,10266217.380000001,7822970.7599999998]
[null,null,null,null,null,null,{"$f":"SUM(F203:F206)","v":4122.5512855093766}]
[null,"Total",643963,205923789.56,162040075.59,null,{"$f":"F203/G$212","v":0.37625691065711936},{"$f":"G213*C203","v":2207949.2980904654},null,{"$f":"H213+H214*I214+H215*I215+H216*I216","v":5531641.3414562624}]
[null,null,null,null,null,null,{"$f":"F204/G$212","v":0.30468293408724684},{"$f":"G214*C203","v":1787939.1750790456},{"$f":"G204/G$203","v":1.0635285897653723},{"$f":"D203/J213","v":179.14092774842192}]
[null,"OUTPATIENT SURGERY VISITS",null,null,null,null,0.11955298338429075,{"$f":"G215*C203","v":701560.33888376143},{"$f":"G205/G$203","v":1.3082561566665603}]
[null,"Tier","Visits","Allowed","Paid",null,0.19950717187134301,{"$f":"G216*C203","v":1170747.1879467275},{"$f":"G206/G$203","v":0.43079068349033367}]
[null,"In Network",24069,54598094.539999999,48273826.509999998]
[null,"Out of Network",3104,5271654.3099999996,4494356]
[]
[null,"Total",27173,59869748.850000001,52768182.509999998]
[]
[null,"PREVENTIVE VISITS"]
[null,"Tier","Visits","Allowed","Paid"]
[null,"In Network",519206,67705878.549999997,66913236.829999998]
[null,"Out of Network",16551,2134157.65,1816821.57]
[]
[null,"Total",535757,69840036.200000003,68730058.399999991]
[]
[null,"Generic Scripts",null,null,null,"Brand rx"]
[null,"Scripts","Allowed","Paid",null,1151.3343638761783,156.80272656230329]
[null,8922527,308750072.58999997,197500563.28999999,null,953.25279841242264,181.61700669048912]
[null,null,null,null,null,90.926842294046651,2494.9812915614066]
[null,"Brand Scripts"]
[null,"Scripts","Allowed","Paid",null,{"$f":"SUM(F230:F232)","v":2195.5140045826474}]
[null,2424561,745336702.66999996,628530650.29999995,null,{"$f":"F230/F234","v":0.52440310627626319},{"$f":"F235*B235","v":1271447.319756283},1,{"$f":"SUMPRODUCT(G235:G237,H235:H237)","v":4088467.2479066509}]
[null,null,null,null,null,{"$f":"F231/F234","v":0.43418206234290435},{"$f":"F236*B235","v":1052700.8952561745},{"$f":"G231/G230","v":1.1582515857485822},{"$f":"C235/I235","v":182.30223149069425}]
[null,null,null,null,null,{"$f":"F232/F234","v":4.1414831380832497E-2},{"$f":"F237*B235","v":100412.78498754262},{"$f":"G232/G230","v":15.911593798530422}]