{"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":2,"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":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":false,"merged":[[83,0,83,7],[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],[72,0,77,0],[82,0,82,7]]}
[]
["DCSD's 2023/2024 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 contribution band 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 before re-entering data."]
["     - Click the \"Low\", \"Med\", or \"High\" buttons to input default utilization assumptions."]
["     - Use the outputs to determine which plans are most cost effective."]
["     - In order to reset the default costs per service, close the calculator but do not save it and reopen the original worksheet."]
["Type of Coverage"]
[]
["   Coverage Type","Employee",null,null,{"$f":"IF(B16=\"\",\"Warning: Select a\"&\" \"& A16,\"\")","v":"Warning: Select a Contribution Band"},null,null,{"$f":"B14=\"Employee\"","v":true}]
[null,null,null,null,null,null,null,{"$f":"B14=\"Employee + Spouse\"","v":false}]
[{"$f":"'2. Contribution Inputs'!D17","v":"Contribution Band"},null,null,null,null,null,null,{"$f":"B14=\"Employee + 1\"","v":false}]
[null,null,null,null,null,null,null,{"$f":"B14=\"Employee + Child\"","v":false}]
["   Health Savings Account (HSA) Rollover from Prior Years",0,null,null,{"$f":"IF(OR(AND(D22=\"\",SUM(D23:D39)<>0),AND(E22=\"\",SUM(E23:E39)<>0),AND(F22=\"\",SUM(F23:F39)<>0),AND(G22=\"\",SUM(G23:G39)<>0),AND(H22=\"\",SUM(H23:H39)<>0),AND(I22=\"\",SUM(I23:I39)<>0)),\"Warning: Clear the gray utilization inputs below\",\"\")","v":""},null,null,{"$f":"B14=\"Employee + Child(ren)\"","v":false}]
[null,null,null,null,null,null,null,{"$f":"B14=\"Employee + Family\"","v":false}]
["Utilization Of Covered Services"]
[]
[null,null,{"$f":"'2. Contribution Inputs'!C10","v":"Employee"},{"$f":"IF(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,3,FALSE)=0,\"\",(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,3,FALSE)))","v":""},{"$f":"IF(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,4,FALSE)=0,\"\",(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,4,FALSE)))","v":""},{"$f":"IF(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,5,FALSE)=0,\"\",(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,5,FALSE)))","v":""},{"$f":"IF(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,6,FALSE)=0,\"\",(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,6,FALSE)))","v":""},{"$f":"IF(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,7,FALSE)=0,\"\",(VLOOKUP(Coverage,Worksheet!$E$1:$K$14,7,FALSE)))","v":""}]
["Preventive Services","Annual number of Covered Preventive Visits"]
["Hospitalizations","Annual number of Days in Hospitals"]
["Outpatient Surgery","Annual number of Outpatient Surgeries"]
["Lab/X-ray/other Radiology Performed in Hospital/Outpatient Facility","Annual number of Lab/Radiology Procedures (performed in the hospital or outpatient facility)"]
["Emergency Room Visits","Annual number of Emergency Room Visits"]
["Urgent Care Visits","Annual number of Urgent Care Visits"]
["Office Visits","Annual number of Primary Care Office Visits "]
[null,"Annual number of Specialists Office Visits "]
[null,"Annual number of Chiropractor Visits"]
["Prescription Drugs","Total number of Generic Prescriptions (Retail)—Annual"]
[null,"Total number of Formulary Brand-name Prescriptions (Retail)—Annual"]
[null,"Total number of Non-Formulary Brand-name Prescriptions (Retail)—Annual"]
[null,"Total number of Specialty Prescriptions (Retail)—Annual"]
[null,"Total number of Generic Prescriptions (Mail)—Annual"]
[null,"Total number of Formulary Brand-name Prescriptions (Mail)—Annual"]
[null,"Total number of Non-Formulary Brand-name Prescriptions (Mail)—Annual"]
[null,"Total number of Specialty Prescriptions (Mail)—Annual"]
["All Other","Enter the annual allowed charges for all other claims (i.e., outpatient hospital services other than surgery, ambulance, durable medical equipment, home healthcare, etc.)"]
[null,"Utilization Default",{"$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":""},{"$f":"IF(Description6=\"\",\"\",IF(SUM(Input6)=0,\"None\",IF(Description6=\"Child\",IF(AND(EXACT(Input6,LowChild)),\"Low\",IF(AND(EXACT(Input6,MedChild)),\"Med\",IF(AND(EXACT(Input6,HighChild)),\"High\",\"Custom\"))),IF(AND(EXACT(Input6,LowAdult)),\"Low\",IF(AND(EXACT(Input6,MedAdult)),\"Med\",IF(AND(EXACT(Input6,HighAdult)),\"High\",\"Custom\"))))))","v":""}]
[]
["Cost Per Service:  Model assumes the following cost per service.  Override if your cost per service are expected to be different."]
["Preventive Services","Cost of Covered Preventive Services ",182.85210000000001]
["Hospitalizations","Cost for Hospitalizations per Day",3564.6925000000001]
["Outpatient Surgery","Cost for Outpatient Surgeries",1321.0650000000001]
["Lab/X-ray/other Radiology Performed in Hospital/Outpatient Facility","Cost of Lab/Radiology Procedures ",158.09]
["Emergency Room Visits","Cost of Emergency Room ",2119.1487999999999]
["Urgent Care Visits","Cost of Urgent Care",167.9871]
["Office Visits","Cost of Primary Care Office Visits, including lab and x-ray ",256.89999999999998]
[null,"Cost of Specialists Office Visits, including lab and x-ray ",258.09000000000003]
[null,"Cost of Chiropractor Visit",43.930700000000002]
["Prescription Drugs","Cost per Generic Prescription",11.07]
[null,"Cost per Formulary Brand-Name Prescription",350.58]
[null,"Cost per Non-Formulary Brand-Name Prescription",308.53117647058798]
[null,"Cost per Specialty Prescription",3167.17]
[]
[" "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Plan Options","Employee Out of Pocket Medical Cost","Employee Annualized Contribution","Total Employee Out of Pocket","Employer Contribution to HSA (including rollover)*","Total Employee Contribution and Out of Pocket cost after HSA ","HSA Rollover Excess Funds"]
[null,{"$f":"IF('1. Plan Inputs'!F17=\"\",\"\",'1. Plan Inputs'!F17)","v":"UHC Choice Plus HDHP"},{"$f":"IF(B73=\"\",\"\",IF(Calculator!B14=Worksheet!E1,Worksheet!F143,IF('1. Plan Inputs'!G26=\"Embedded\",Worksheet!F143,Worksheet!F154)))","v":0},{"$f":"IF(B73=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B36:N41,MATCH(B16,'2. Contribution Inputs'!C35:N35,0)+1,0))*12)","v":0},{"$f":"IF(B73=\"\",\"\",D73+C73)","v":0},{"$f":"IF(B73=\"\",\"\",IF('1. Plan Inputs'!G19=\"Yes\",VLOOKUP(B14,'2. Contribution Inputs'!B93:N98,MATCH(Calculator!B16,'2. Contribution Inputs'!C92:N92,0)+1,0)*12,0)+B18)","v":0},{"$f":"IF(B73=\"\",\"\",IF(C73=0,E73,IF(C73<F73,D73,E73-F73)))","v":0},{"$f":"IF(B73=\"\",\"\",IF(C73<F73,F73-C73,0))","v":0},{"$f":"IF(G73<=MIN(G$73:G$78),B73,\"\")","v":"UHC Choice Plus HDHP"}]
[null,{"$f":"IF('1. Plan Inputs'!I17=\"\",\"\",'1. Plan Inputs'!I17)","v":"UHC Choice Plus PPO"},{"$f":"IF(B74=\"\",\"\",IF(Calculator!B14=Worksheet!E1,Worksheet!N143,IF('1. Plan Inputs'!J26=\"Embedded\",Worksheet!N143,Worksheet!N154)))","v":0},{"$f":"IF(B74=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B45:N50,MATCH(B16,'2. Contribution Inputs'!C44:N44,0)+1,0))*12)","v":0},0,{"$f":"IF(B74=\"\",\"\",IF('1. Plan Inputs'!J19=\"Yes\",VLOOKUP(B14,'2. Contribution Inputs'!B102:N107,MATCH(Calculator!B16,'2. Contribution Inputs'!C101:N101,0)+1,0)*12,0)+B18)","v":0},{"$f":"IF(B74=\"\",\"\",IF(C74=0,E74,IF(C74<F74,D74,E74-F74)))","v":0},0,{"$f":"IF(G74<=MIN(G$73:G$78),B74,\"\")","v":"UHC Choice Plus PPO"}]
[null,{"$f":"IF('1. Plan Inputs'!L17=\"\",\"\",'1. Plan Inputs'!L17)","v":"UHC CO Doctors Plan"},{"$f":"IF(B75=\"\",\"\",IF(Calculator!B14=Worksheet!E1,Worksheet!V143,IF('1. Plan Inputs'!M26=\"Embedded\",Worksheet!V143,Worksheet!V154)))","v":0},{"$f":"IF(B75=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B54:N59,MATCH(B16,'2. Contribution Inputs'!C53:N53,0)+1,0))*12)","v":0},0,{"$f":"IF(B75=\"\",\"\",IF('1. Plan Inputs'!M19=\"Yes\",VLOOKUP(B14,'2. Contribution Inputs'!B111:N116,MATCH(Calculator!B16,'2. Contribution Inputs'!C110:N110,0)+1,0)*12,0)+B18)","v":0},{"$f":"IF(B75=\"\",\"\",IF(C75=0,E75,IF(C75<F75,D75,E75-F75)))","v":0},0,"UHC CO Doctors Plan"]
[null,{"$f":"IF('1. Plan Inputs'!O17=\"\",\"\",'1. Plan Inputs'!O17)","v":"Kaiser HDHP"},{"$f":"IF(B76=\"\",\"\",IF(Calculator!B14=Worksheet!E1,Worksheet!AD143,IF('1. Plan Inputs'!P26=\"Embedded\",Worksheet!AD143,Worksheet!AD154)))","v":0},{"$f":"IF(B76=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B63:N68,MATCH(B16,'2. Contribution Inputs'!C62:N62,0)+1,0))*12)","v":0},0,{"$f":"IF(B76=\"\",\"\",IF('1. Plan Inputs'!P19=\"Yes\",VLOOKUP(B14,'2. Contribution Inputs'!B120:N125,MATCH(Calculator!B16,'2. Contribution Inputs'!C119:N119,0)+1,0)*12,0)+B18)","v":0},0,0,"Kaiser HDHP"]
[null,{"$f":"IF('1. Plan Inputs'!R17=\"\",\"\",'1. Plan Inputs'!R17)","v":"Kaiser DHMO"},{"$f":"IF(B77=\"\",\"\",IF(Calculator!B14=Worksheet!E1,Worksheet!AL143,IF('1. Plan Inputs'!S26=\"Embedded\",Worksheet!AL143,Worksheet!AL154)))","v":0},{"$f":"IF(B77=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B72:N77,MATCH(B16,'2. Contribution Inputs'!C71:N71,0)+1,0))*12)","v":0},0,{"$f":"IF(B77=\"\",\"\",IF('1. Plan Inputs'!S19=\"Yes\",VLOOKUP(B14,'2. Contribution Inputs'!B129:N134,MATCH(Calculator!B16,'2. Contribution Inputs'!C128:N128,0)+1,0)*12,0)+B18)","v":0},0,0,"Kaiser DHMO"]
[null,{"$f":"IF('1. Plan Inputs'!U17=\"\",\"\",'1. Plan Inputs'!U17)","v":""},{"$f":"IF(B78=\"\",\"\",IF(Calculator!B14=Worksheet!E1,Worksheet!AT143,IF('1. Plan Inputs'!V26=\"Embedded\",Worksheet!AT143,Worksheet!AT154)))","v":""},{"$f":"IF(B78=\"\",\"\",(VLOOKUP(B14,'2. Contribution Inputs'!B81:N86,MATCH(B16,'2. Contribution Inputs'!C80:N80,0)+1,0))*12)","v":""},"",{"$f":"IF(B78=\"\",\"\",IF('1. Plan Inputs'!V19=\"Yes\",VLOOKUP(B14,'2. Contribution Inputs'!B138:N143,MATCH(Calculator!B16,'2. Contribution Inputs'!C137:N137,0)+1,0)*12,0)+B18)","v":""},"","",""]
[null,null,null,null,null,"HSA funds can only be used for out of pocket medical cost, not employee contributions***"]
[]
["The following plan(s) is (are) the lowest cost options:",{"$f":"I73&\"   \"&I74&\"   \"&I75&\"   \"&I76&\"   \"&I77&\"   \"&I78","v":"UHC Choice Plus HDHP   UHC Choice Plus PPO   UHC CO Doctors Plan   Kaiser HDHP   Kaiser DHMO   "}]
[]
["Notes:\nKaiser HDHP Plan: outpatient surgeries are covered at 10% coinsurance when provided at an ambulatory surgical center.\nKaiser HDHP Plan: chiropractor services are not covered.\nKaiser DHMO Plan: outpatient surgeries are covered at $500 copay when provided at an ambulatory surgical center."]
["© 2017 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,"UHC Choice Plus HDHP",null,null,"UHC Choice Plus PPO",null,null,"UHC CO Doctors Plan",null,null,"Kaiser HDHP",null,null,"Kaiser DHMO"]
[]
[null,"Does the plan have an HSA or HRA?",null,null,null,null,"Yes",null,"HSA/HRA?","No",null,"HSA/HRA?","No",null,"HSA/HRA?","Yes",null,"HSA/HRA?","No",null,"HSA/HRA?","No"]
[]
["Input Benefits:"]
[]
[null,"Individual Deductible:",null,null,null,null,3000,null,"Ind. Ded.:",1500,null,"Ind. Ded.:",1000,null,"Ind. Ded.:",3000,null,"Ind. Ded.:",250,null,"Ind. Ded.:",0]
[null,"Family Deductible:",null,null,null,null,6000,null,"Fam. Ded.:",3000,null,"Fam. Ded.:",2000,null,"Fam. Ded.:",6000,null,"Fam. Ded.:",500,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,0.2,null,"Coinsurance:",0.2,null,"Coinsurance:",0.2,null,"Coinsurance:",0.2,null,"Coinsurance:",0.2,null,"Coinsurance:",0]
[]
[null,"Individual Out-of-Pocket Max:",null,null,null,null,5000,null,"Ind. OOP Max:",4000,null,"Ind. OOP Max:",4500,null,"Ind. OOP Max:",5000,null,"Ind. OOP Max:",2000,null,"Ind. OOP Max:",0]
[null,"Family Out-of-Pocket Max:",null,null,null,null,10000,null,"Fam. OOP max:",8000,null,"Fam. OOP max:",9000,null,"Fam. OOP max:",10000,null,"Fam. OOP max:",4500,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,"Yes",0,null,"Yes",0,null,"Yes",0,null,"Yes",0,null,"Yes",0,null,"Yes",0]
[null,"Outpatient:",null,null,null,"Yes",0,null,"Yes",0,null,"Yes",0,null,"Yes",0,null,"Yes",0,null,"Yes",0]
[null,"Lab/X-Ray/Radiology:",null,null,null,"Yes",0,null,"Yes",0,null,"No",25,null,"Yes",0,null,"Yes",0,null,"Yes",0]
[]
[null,"Emergency Room",null,null,null,"Yes",0,null,"No",250,null,"Yes",0,null,"Yes",0,null,"No",500,null,"Yes",0]
[null,"Urgent Care",null,null,null,"Yes",0,null,"No",50,null,"No",0,null,"Yes",0,null,"No",75,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,"Yes",0,null,"No",30,null,"No",0,null,"Yes",0,null,"No",30,null,"Yes",0]
[null,"Specialist Office Visit:",null,null,null,"Yes",0,null,"No",60,null,"No",75,null,"Yes",0,null,"No",60,null,"Yes",0]
[null,"Chiropractor:",null,null,null,"Yes",0,null,"No",{"$f":"MIN(60,Calculator!C52)","v":43.930700000000002},null,"No",{"$f":"MIN(75,Calculator!C52)","v":43.930700000000002},null,"No",{"$f":"Calculator!C52","v":43.930700000000002},null,"Yes",30,null,"Yes",0]
[]
[null,"Medical Copays apply to OOP Max?",null,null,null,null,"Yes",null,"Med copays to OOP?","Yes",null,"Med copays to OOP?","Yes",null,"Med copays to OOP?","Yes",null,"Med copays to OOP?","Yes",null,"Med copays to OOP?","Yes"]
[]
[null,"Rx copayments/coinsurance apply to OOP Max?",null,null,null,null,"Yes",null,"Rx to OOP?","Yes",null,"Rx to OOP?","Yes",null,"Rx to OOP?","Yes",null,"Rx to OOP?","Yes",null,"Rx to OOP?","Yes"]
[]
[null,"Rx Subject to Deductible?",null,null,null,null,"Yes",null,"Rx to Ded?","No",null,"Rx to Ded?","No",null,"Rx to Ded?","Yes",null,"Rx to Ded?","No",null,"Rx to Ded?","No"]
[]
[null,"Input Copayments OR Coinsurance",null,null,null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance",null,"Copayment Amount","Rx Coinsurance"]
[null,"Rx Generic (Retail):",null,null,null,{"$f":"0.2*Calculator!$C53","v":2.214},0,null,{"$f":"MIN(0.15*Calculator!$C53,75)","v":1.6605000000000001},0,null,10,0,null,15,0,null,20,0,null,0,0]
[null,"Rx Brand Formulary (Retail):",null,null,null,{"$f":"0.2*Calculator!$C54","v":70.116},0,null,{"$f":"MIN(0.15*Calculator!$C54,125)","v":52.586999999999996},0,null,35,0,null,30,0,null,40,0,null,0,0]
[null,"Rx Brand Non-Formulary (Retail):",null,null,null,{"$f":"0.2*Calculator!$C55","v":61.706235294117597},0,null,{"$f":"MIN(0.15*Calculator!$C55,175)","v":46.279676470588193},0,null,100,0,null,{"$f":"0.5*Calculator!C55","v":154.26558823529399},0,null,60,0,null,0,0]
[null,"Rx Specialty (Retail):",null,null,null,{"$f":"0.2*Calculator!$C56","v":633.43400000000008},0,null,{"$f":"MIN(0.2*Calculator!$C56,250)","v":250},0,null,300,0,null,{"$f":"0.2*Calculator!C56","v":633.43400000000008},0,null,{"$f":"MIN(0.2*Calculator!C56,250)","v":250},0,null,0,0]
[null,"Rx Generic (Mail/90-Day):",null,null,null,{"$f":"F53*2.5","v":5.5350000000000001},0,null,{"$f":"I53*2.5","v":4.1512500000000001},0,null,25,0,null,30,0,null,40,0,null,0,0]
[null,"Rx Brand Formulary (Mail/90-Day):",null,null,null,{"$f":"F54*2.5","v":175.29},0,null,{"$f":"I54*2.5","v":131.4675},0,null,87.5,0,null,60,0,null,80,0,null,0,0]
[null,"Rx Brand Non-Formulary (Mail/90-Day):",null,null,null,154.26558823529399,0,null,115.69919117647048,0,null,250,0,null,{"$f":"O55*3","v":462.79676470588197},0,null,120,0,null,0,0]
[null,"Rx Specialty (Mail/90-Day):",null,null,null,1583.5850000000003,0,null,625,0,null,750,0,null,{"$f":"O56*3","v":1900.3020000000001},0,null,{"$f":"R56*3","v":750},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:","Full Time","<=$75k"]
[null,"Band 2:","Part Time","$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:","COBRA","$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":"UHC Choice Plus HDHP"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$10","v":"Employee"},41.49,239.94,696.17039999999997]
[null,{"$f":"$C$11","v":"Employee + Spouse"},304.56,608.98,1391.3514]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},287.99,589.24,1351.347]
[null,{"$f":"$C$13","v":"Employee + Family"},518.02,905.81,2173.9158000000002]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!I17","v":"UHC Choice Plus PPO"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$10","v":"Employee"},71.66,321.48,754.45319999999992]
[null,{"$f":"$C$11","v":"Employee + Spouse"},648.9,926.82,1508.9063999999998]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},631.82000000000005,903.54,1465.4952000000001]
[null,{"$f":"$C$13","v":"Employee + Family"},970.37,1336.24,2358.2093999999997]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!L17","v":"UHC CO Doctors Plan"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$10","v":"Employee"},31.12,179.96,649.36260000000004]
[null,{"$f":"$C$11","v":"Employee + Spouse"},228.42,456.74,1298.7456]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},215.99,441.93,1261.3728000000001]
[null,{"$f":"$C$13","v":"Employee + Family"},388.52,679.36,2029.749]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!O17","v":"Kaiser HDHP"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$10","v":"Employee"},8.73,170.16,508.71480000000003]
[null,{"$f":"$C$11","v":"Employee + Spouse"},192.9,438.71,1042.8684000000001]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},172.46,419.83,1017.4296000000001]
[null,{"$f":"$C$13","v":"Employee + Family"},350.34,658.86,1470.1871999999998]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!R17","v":"Kaiser DHMO"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$10","v":"Employee"},12.25,270.02999999999997,749.7]
[null,{"$f":"$C$11","v":"Employee + Spouse"},535.1,817.75,1536.8951999999999]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},513.70000000000005,793.48,1499.4102]
[null,{"$f":"$C$13","v":"Employee + Family"},796.38,1174.1199999999999,2166.6432]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!U17","v":0}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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":"UHC Choice Plus HDHP"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$10","v":"Employee"},100,50]
[null,{"$f":"$C$11","v":"Employee + Spouse"},100,50]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},100,50]
[null,{"$f":"$C$13","v":"Employee + Family"},100,50]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!I17","v":"UHC Choice Plus PPO"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!L17","v":"UHC CO Doctors Plan"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!O17","v":"Kaiser HDHP"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$10","v":"Employee"},100,50]
[null,{"$f":"$C$11","v":"Employee + Spouse"},100,50]
[null,{"$f":"$C$12","v":"Employee + Child(ren)"},100,50]
[null,{"$f":"$C$13","v":"Employee + Family"},100,50]
[null,{"$f":"$C$14","v":0}]
[null,{"$f":"$C$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!R17","v":"Kaiser DHMO"}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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$15","v":0}]
[]
[null,{"$f":"'1. Plan Inputs'!U17","v":0}]
[null,null,{"$f":"$C$19","v":"Full Time"},{"$f":"$C$20","v":"Part Time"},{"$f":"$C$21","v":"COBRA"},{"$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":218,"n_cols":47,"rows_kept":218,"cut":false,"hidden":true,"merged":[[17,41,17,46],[17,1,17,6],[17,9,17,14],[17,17,17,22],[17,25,17,30],[17,33,17,38]]}
[null,1,"Yes","Embedded","Employee","Copayments",null,null,null,null,null,"Adjusteable Headers for Utilization Table"]
[null,2,"No","Non-Embedded","Employee + Spouse","Coinsurance","Spouse"]
[null,3,null,null,"Employee + 1",null,"Dependent"]
[null,4,null,null,"Employee + Child",null,"Child"]
[null,5,null,null,"Employee + Child(ren)",null,"Child","Child","Child","Child","Child"]
[null,6,null,null,"Employee + Family",null,"Spouse","Child","Child","Child","Child"]
[null,null,null,null,"Employee + Children",null,"Child","Child","Child","Child","Child"]
[null,null,null,null,"Associate"]
[null,null,null,null,"Associate + Spouse",null,"Spouse"]
[null,null,null,null,"Associate + 1",null,"Dependent"]
[null,null,null,null,"Associate + Child",null,"Child"]
[null,null,null,null,"Associate + Child(ren)",null,"Child","Child","Child","Child","Child"]
[null,null,null,null,"Associate + Family",null,"Spouse","Child","Child","Child","Child"]
[null,null,null,null,"Associate + Children",null,"Child","Child","Child","Child","Child"]
[]
[]
[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,{"$f":"'1. Plan Inputs'!F17","v":"UHC Choice Plus HDHP"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!I17","v":"UHC Choice Plus PPO"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!L17","v":"UHC CO Doctors Plan"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!O17","v":"Kaiser HDHP"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!R17","v":"Kaiser DHMO"},null,null,null,null,null,null,null,{"$f":"'1. Plan Inputs'!U17","v":0}]
["Deductible",{"$f":"'1. Plan Inputs'!G23","v":3000},{"$f":"B19","v":3000},3000,3000,3000,3000,null,"Deductible",{"$f":"'1. Plan Inputs'!J23","v":1500},{"$f":"J19","v":1500},{"$f":"K19","v":1500},{"$f":"L19","v":1500},{"$f":"M19","v":1500},{"$f":"N19","v":1500},null,"Deductible",{"$f":"'1. Plan Inputs'!M23","v":1000},{"$f":"R19","v":1000},{"$f":"S19","v":1000},{"$f":"T19","v":1000},{"$f":"U19","v":1000},{"$f":"V19","v":1000},null,"Deductible",{"$f":"'1. Plan Inputs'!P23","v":3000},{"$f":"Z19","v":3000},{"$f":"AA19","v":3000},{"$f":"AB19","v":3000},{"$f":"AC19","v":3000},{"$f":"AD19","v":3000},null,"Deductible",{"$f":"'1. Plan Inputs'!S23","v":250},{"$f":"AH19","v":250},{"$f":"AI19","v":250},{"$f":"AJ19","v":250},{"$f":"AK19","v":250},{"$f":"AL19","v":250},null,"Deductible",{"$f":"'1. Plan Inputs'!V23","v":0},{"$f":"AP19","v":0},{"$f":"AQ19","v":0},{"$f":"AR19","v":0},{"$f":"AS19","v":0},{"$f":"AT19","v":0}]
["Family Deductible",{"$f":"'1. Plan Inputs'!G24","v":6000},6000,6000,6000,6000,6000,null,"Family Deductible",{"$f":"'1. Plan Inputs'!J24","v":3000},3000,3000,3000,3000,3000,null,"Family Deductible",{"$f":"'1. Plan Inputs'!M24","v":2000},2000,2000,2000,2000,2000,null,"Family Deductible",{"$f":"'1. Plan Inputs'!P24","v":6000},6000,6000,6000,6000,6000,null,"Family Deductible",{"$f":"'1. Plan Inputs'!S24","v":500},500,500,500,500,500,null,"Family Deductible",{"$f":"'1. Plan Inputs'!V24","v":0},0,0,0,0,0]
["Coinsurance",{"$f":"'1. Plan Inputs'!G28","v":0.2},0.2,0.2,0.2,0.2,0.2,null,"Coinsurance",{"$f":"'1. Plan Inputs'!J28","v":0.2},0.2,0.2,0.2,0.2,0.2,null,"Coinsurance",{"$f":"'1. Plan Inputs'!M28","v":0.2},0.2,0.2,0.2,0.2,0.2,null,"Coinsurance",{"$f":"'1. Plan Inputs'!P28","v":0.2},0.2,0.2,0.2,0.2,0.2,null,"Coinsurance",{"$f":"'1. Plan Inputs'!S28","v":0.2},0.2,0.2,0.2,0.2,0.2,null,"Coinsurance",{"$f":"'1. Plan Inputs'!V28","v":0},0,0,0,0,0]
["OOPM",{"$f":"'1. Plan Inputs'!G30","v":5000},{"$f":"B22","v":5000},{"$f":"C22","v":5000},5000,5000,5000,null,"OOPM",{"$f":"'1. Plan Inputs'!J30","v":4000},{"$f":"J22","v":4000},4000,4000,4000,4000,null,"OOPM",{"$f":"'1. Plan Inputs'!M30","v":4500},{"$f":"R22","v":4500},4500,4500,4500,4500,null,"OOPM",{"$f":"'1. Plan Inputs'!P30","v":5000},{"$f":"Z22","v":5000},5000,5000,5000,5000,null,"OOPM",{"$f":"'1. Plan Inputs'!S30","v":2000},{"$f":"AH22","v":2000},2000,2000,2000,2000,null,"OOPM",{"$f":"'1. Plan Inputs'!V30","v":0},{"$f":"AP22","v":0},0,0,0,0]
["Family OOPM",{"$f":"'1. Plan Inputs'!G31","v":10000},{"$f":"B23","v":10000},10000,10000,10000,10000,null,"Family OOPM",{"$f":"'1. Plan Inputs'!J31","v":8000},{"$f":"J23","v":8000},8000,8000,8000,8000,null,"Family OOPM",{"$f":"'1. Plan Inputs'!M31","v":9000},{"$f":"R23","v":9000},9000,9000,9000,9000,null,"Family OOPM",{"$f":"'1. Plan Inputs'!P31","v":10000},{"$f":"Z23","v":10000},10000,10000,10000,10000,null,"Family OOPM",{"$f":"'1. Plan Inputs'!S31","v":4500},{"$f":"AH23","v":4500},4500,4500,4500,4500,null,"Family OOPM",{"$f":"'1. Plan Inputs'!V31","v":0},{"$f":"AP23","v":0},0,0,0,0]
[]
["Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:",null,null,null,null,null,null,null,"Copayment Amounts:"]
["Preventive Copay:",{"$f":"'1. Plan Inputs'!G41","v":0},{"$f":"B26","v":0},{"$f":"C26","v":0},0,0,0,null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!J41","v":0},{"$f":"J26","v":0},{"$f":"K26","v":0},{"$f":"L26","v":0},{"$f":"M26","v":0},{"$f":"N26","v":0},null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!M41","v":0},{"$f":"R26","v":0},{"$f":"S26","v":0},{"$f":"T26","v":0},{"$f":"U26","v":0},{"$f":"V26","v":0},null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!P41","v":0},{"$f":"Z26","v":0},{"$f":"AA26","v":0},{"$f":"AB26","v":0},{"$f":"AC26","v":0},{"$f":"AD26","v":0},null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!S41","v":0},{"$f":"AH26","v":0},{"$f":"AI26","v":0},{"$f":"AJ26","v":0},{"$f":"AK26","v":0},{"$f":"AL26","v":0},null,"Preventive Copay:",{"$f":"'1. Plan Inputs'!V41","v":0},{"$f":"AP26","v":0},{"$f":"AQ26","v":0},{"$f":"AR26","v":0},{"$f":"AS26","v":0},{"$f":"AT26","v":0}]
["Inpatient Copay:",{"$f":"'1. Plan Inputs'!G34","v":0},0,{"$f":"C27","v":0},0,0,0,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:",{"$f":"'1. Plan Inputs'!P34","v":0},0,0,0,0,0,null,"Inpatient Copay:",{"$f":"'1. Plan Inputs'!S34","v":0},0,0,0,0,0,null,"Inpatient Copay:",{"$f":"'1. Plan Inputs'!V34","v":0},0,0,0,0,0]
["Outpatient Copay:",{"$f":"'1. Plan Inputs'!G35","v":0},0,0,0,0,0,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!J35","v":0},0,0,0,0,0,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!M35","v":0},0,0,0,0,0,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!P35","v":0},0,0,0,0,0,null,"Outpatient Copay:",{"$f":"'1. Plan Inputs'!S35","v":0},0,0,0,0,0,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":25},25,25,25,25,25,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":0},0,0,0,0,0,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!J38","v":250},250,250,250,250,250,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!M38","v":0},0,0,0,0,0,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!P38","v":0},0,0,0,0,0,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!S38","v":500},500,500,500,500,500,null,"Emergency Room Copay:",{"$f":"'1. Plan Inputs'!V38","v":0},0,0,0,0,0]
["Urgent Care:",{"$f":"'1. Plan Inputs'!G39","v":0},{"$f":"B31","v":0},{"$f":"C31","v":0},{"$f":"D31","v":0},{"$f":"E31","v":0},{"$f":"F31","v":0},null,"Urgent Care:",{"$f":"'1. Plan Inputs'!J39","v":50},50,50,50,50,50,null,"Urgent Care:",{"$f":"'1. Plan Inputs'!M39","v":0},0,0,0,0,0,null,"Urgent Care:",{"$f":"'1. Plan Inputs'!P39","v":0},0,0,0,0,0,null,"Urgent Care:",{"$f":"'1. Plan Inputs'!S39","v":75},75,75,75,75,75,null,"Urgent Care:",{"$f":"'1. Plan Inputs'!V39","v":0},0,0,0,0,0]
["PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!G42","v":0},0,0,0,0,0,null,"PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!J42","v":30},30,30,30,30,30,null,"PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!M42","v":0},0,0,0,0,0,null,"PCP Office Visit Copay:",{"$f":"'1. Plan Inputs'!P42","v":0},0,0,0,0,0,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:",{"$f":"'1. Plan Inputs'!G43","v":0},0,0,0,0,0,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!J43","v":60},60,60,60,60,60,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!M43","v":75},75,75,75,75,75,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!P43","v":0},0,0,0,0,0,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!S43","v":60},60,60,60,60,60,null,"Specialist Office Visit Copay:",{"$f":"'1. Plan Inputs'!V43","v":0},0,0,0,0,0]
["Chiropractor Copay:",{"$f":"'1. Plan Inputs'!G44","v":0},0,0,0,0,0,null,"Chiropractor Copay:",{"$f":"'1. Plan Inputs'!J44","v":43.930700000000002},43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,null,"Chiropractor Copay:",{"$f":"'1. Plan Inputs'!M44","v":43.930700000000002},43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,null,"Chiropractor Copay:",{"$f":"'1. Plan Inputs'!P44","v":43.930700000000002},43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,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):",{"$f":"'1. Plan Inputs'!F53","v":2.214},2.214,2.214,2.214,2.214,2.214,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!I53","v":1.6605000000000001},1.6605000000000001,1.6605000000000001,1.6605000000000001,1.6605000000000001,1.6605000000000001,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!L53","v":10},10,10,10,10,10,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!O53","v":15},15,15,15,15,15,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!R53","v":20},20,20,20,20,20,null,"Rx Generic (Retail):",{"$f":"'1. Plan Inputs'!U53","v":0},0,0,0,0,0]
["Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!F54","v":70.116},70.116,70.116,70.116,70.116,70.116,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!I54","v":52.586999999999996},52.586999999999996,52.586999999999996,52.586999999999996,52.586999999999996,52.586999999999996,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!L54","v":35},35,35,35,35,35,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!O54","v":30},30,30,30,30,30,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!R54","v":40},40,40,40,40,40,null,"Rx Brand Formulary (Retail):",{"$f":"'1. Plan Inputs'!U54","v":0},0,0,0,0,0]
["Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!F55","v":61.706235294117597},61.706235294117597,61.706235294117597,61.706235294117597,61.706235294117597,61.706235294117597,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!I55","v":46.279676470588193},46.279676470588193,46.279676470588193,46.279676470588193,46.279676470588193,46.279676470588193,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!L55","v":100},100,100,100,100,100,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!O55","v":154.26558823529399},154.26558823529399,154.26558823529399,154.26558823529399,154.26558823529399,154.26558823529399,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!R55","v":60},60,60,60,60,60,null,"Rx Brand Non-Formulary (Retail):",{"$f":"'1. Plan Inputs'!U55","v":0},0,0,0,0,0]
["Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!F56","v":633.43400000000008},{"$f":"B38","v":633.43400000000008},{"$f":"C38","v":633.43400000000008},{"$f":"D38","v":633.43400000000008},{"$f":"E38","v":633.43400000000008},{"$f":"F38","v":633.43400000000008},null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!I56","v":250},250,250,250,250,250,null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!L56","v":300},300,300,300,300,300,null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!O56","v":633.43400000000008},633.43400000000008,633.43400000000008,633.43400000000008,633.43400000000008,633.43400000000008,null,"Rx Specialty (Retail):",{"$f":"'1. Plan Inputs'!R56","v":250},250,250,250,250,250,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":5.5350000000000001},5.5350000000000001,5.5350000000000001,5.5350000000000001,5.5350000000000001,5.5350000000000001,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!I57","v":4.1512500000000001},4.1512500000000001,4.1512500000000001,4.1512500000000001,4.1512500000000001,4.1512500000000001,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!L57","v":25},25,25,25,25,25,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!O57","v":30},30,30,30,30,30,null,"Rx Generic (Mail):",{"$f":"'1. Plan Inputs'!R57","v":40},40,40,40,40,40,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":175.29},175.29,175.29,175.29,175.29,175.29,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!I58","v":131.4675},131.4675,131.4675,131.4675,131.4675,131.4675,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!L58","v":87.5},87.5,87.5,87.5,87.5,87.5,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!O58","v":60},60,60,60,60,60,null,"Rx Brand Formulary (Mail):",{"$f":"'1. Plan Inputs'!R58","v":80},80,80,80,80,80,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":154.26558823529399},154.26558823529399,154.26558823529399,154.26558823529399,154.26558823529399,154.26558823529399,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!I59","v":115.69919117647048},115.69919117647048,115.69919117647048,115.69919117647048,115.69919117647048,115.69919117647048,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!L59","v":250},250,250,250,250,250,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!O59","v":462.79676470588197},462.79676470588197,462.79676470588197,462.79676470588197,462.79676470588197,462.79676470588197,null,"Rx Brand Non-Formulary (Mail):",{"$f":"'1. Plan Inputs'!R59","v":120},120,120,120,120,120,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":1583.5850000000003},1583.5850000000003,1583.5850000000003,1583.5850000000003,1583.5850000000003,1583.5850000000003,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!I60","v":625},625,625,625,625,625,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!L60","v":750},750,750,750,750,750,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!O60","v":1900.3020000000001},1900.3020000000001,1900.3020000000001,1900.3020000000001,1900.3020000000001,1900.3020000000001,null,"Rx Specialty (Mail):",{"$f":"'1. Plan Inputs'!R60","v":750},750,750,750,750,750,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":182.85210000000001},{"$f":"B64","v":182.85210000000001},{"$f":"C64","v":182.85210000000001},182.85210000000001,182.85210000000001,182.85210000000001,null,"Preventive Visit:",{"$f":"B64","v":182.85210000000001},{"$f":"J64","v":182.85210000000001},{"$f":"K64","v":182.85210000000001},{"$f":"L64","v":182.85210000000001},{"$f":"M64","v":182.85210000000001},{"$f":"N64","v":182.85210000000001},null,"Preventive Visit:",{"$f":"J64","v":182.85210000000001},{"$f":"R64","v":182.85210000000001},{"$f":"S64","v":182.85210000000001},{"$f":"T64","v":182.85210000000001},{"$f":"U64","v":182.85210000000001},{"$f":"V64","v":182.85210000000001},null,"Preventive Visit:",{"$f":"R64","v":182.85210000000001},{"$f":"Z64","v":182.85210000000001},{"$f":"AA64","v":182.85210000000001},{"$f":"AB64","v":182.85210000000001},{"$f":"AC64","v":182.85210000000001},{"$f":"AD64","v":182.85210000000001},null,"Preventive Visit:",{"$f":"Z64","v":182.85210000000001},{"$f":"AH64","v":182.85210000000001},{"$f":"AI64","v":182.85210000000001},{"$f":"AJ64","v":182.85210000000001},{"$f":"AK64","v":182.85210000000001},{"$f":"AL64","v":182.85210000000001},null,"Preventive Visit:",{"$f":"AH64","v":182.85210000000001},{"$f":"AP64","v":182.85210000000001},{"$f":"AQ64","v":182.85210000000001},{"$f":"AR64","v":182.85210000000001},{"$f":"AS64","v":182.85210000000001},{"$f":"AT64","v":182.85210000000001}]
["Hospitalization:",{"$f":"Calculator!C45","v":3564.6925000000001},{"$f":"B65","v":3564.6925000000001},{"$f":"C65","v":3564.6925000000001},3564.6925000000001,3564.6925000000001,3564.6925000000001,null,"Hospitalization:",{"$f":"B65","v":3564.6925000000001},{"$f":"J65","v":3564.6925000000001},3564.6925000000001,3564.6925000000001,3564.6925000000001,3564.6925000000001,null,"Hospitalization:",{"$f":"J65","v":3564.6925000000001},{"$f":"R65","v":3564.6925000000001},3564.6925000000001,3564.6925000000001,3564.6925000000001,3564.6925000000001,null,"Hospitalization:",{"$f":"R65","v":3564.6925000000001},{"$f":"Z65","v":3564.6925000000001},3564.6925000000001,3564.6925000000001,3564.6925000000001,3564.6925000000001,null,"Hospitalization:",{"$f":"Z65","v":3564.6925000000001},{"$f":"AH65","v":3564.6925000000001},3564.6925000000001,3564.6925000000001,3564.6925000000001,3564.6925000000001,null,"Hospitalization:",{"$f":"AH65","v":3564.6925000000001},{"$f":"AP65","v":3564.6925000000001},3564.6925000000001,3564.6925000000001,3564.6925000000001,3564.6925000000001]
["Outpatient Service:",{"$f":"Calculator!C46","v":1321.0650000000001},1321.0650000000001,{"$f":"C66","v":1321.0650000000001},1321.0650000000001,1321.0650000000001,1321.0650000000001,null,"Outpatient Service:",1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,null,"Outpatient Service:",1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,null,"Outpatient Service:",1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,null,"Outpatient Service:",1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,null,"Outpatient Service:",1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001,1321.0650000000001]
["Lab/X-Ray/Radiology Service:",{"$f":"Calculator!C47","v":158.09},158.09,{"$f":"C67","v":158.09},158.09,158.09,158.09,null,"Lab/X-Ray/Radiology Service:",158.09,158.09,158.09,158.09,158.09,158.09,null,"Lab/X-Ray/Radiology Service:",158.09,158.09,158.09,158.09,158.09,158.09,null,"Lab/X-Ray/Radiology Service:",158.09,158.09,158.09,158.09,158.09,158.09,null,"Lab/X-Ray/Radiology Service:",158.09,158.09,158.09,158.09,158.09,158.09,null,"Lab/X-Ray/Radiology Service:",158.09,158.09,158.09,158.09,158.09,158.09]
["Emergency Room Visit:",{"$f":"Calculator!C48","v":2119.1487999999999},2119.1487999999999,{"$f":"C68","v":2119.1487999999999},2119.1487999999999,2119.1487999999999,2119.1487999999999,null,"Emergency Room Visit:",2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,null,"Emergency Room Visit:",2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,null,"Emergency Room Visit:",2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,null,"Emergency Room Visit:",2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,null,"Emergency Room Visit:",2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999,2119.1487999999999]
["Urgent Care Visit:",{"$f":"Calculator!C49","v":167.9871},167.9871,{"$f":"C69","v":167.9871},167.9871,167.9871,167.9871,null,"Urgent Care Visit:",167.9871,167.9871,167.9871,167.9871,167.9871,167.9871,null,"Urgent Care Visit:",167.9871,167.9871,167.9871,167.9871,167.9871,167.9871,null,"Urgent Care Visit:",167.9871,167.9871,167.9871,167.9871,167.9871,167.9871,null,"Urgent Care Visit:",167.9871,167.9871,167.9871,167.9871,167.9871,167.9871,null,"Urgent Care Visit:",167.9871,167.9871,167.9871,167.9871,167.9871,167.9871]
["PCP Office Visit:",{"$f":"Calculator!C50","v":256.89999999999998},256.89999999999998,{"$f":"C70","v":256.89999999999998},256.89999999999998,256.89999999999998,256.89999999999998,null,"PCP Office Visit:",256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,null,"PCP Office Visit:",256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,null,"PCP Office Visit:",256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,null,"PCP Office Visit:",256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,null,"PCP Office Visit:",256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998,256.89999999999998]
["Specialist Office Visit:",{"$f":"Calculator!C51","v":258.09000000000003},258.09000000000003,{"$f":"C71","v":258.09000000000003},258.09000000000003,258.09000000000003,258.09000000000003,null,"Specialist Office Visit:",258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,null,"Specialist Office Visit:",258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,null,"Specialist Office Visit:",258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,null,"Specialist Office Visit:",258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,null,"Specialist Office Visit:",258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003,258.09000000000003]
["Chiropractor Visit:",{"$f":"Calculator!C52","v":43.930700000000002},43.930700000000002,{"$f":"C72","v":43.930700000000002},43.930700000000002,43.930700000000002,43.930700000000002,null,"Chiropractor Visit:",43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,null,"Chiropractor Visit:",43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,null,"Chiropractor Visit:",43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,null,"Chiropractor Visit:",43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,null,"Chiropractor Visit:",43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002,43.930700000000002]
["Rx Generic (Retail):",{"$f":"Calculator!C53","v":11.07},11.07,{"$f":"C73","v":11.07},11.07,11.07,11.07,null,"Rx Generic (Retail):",11.07,11.07,11.07,11.07,11.07,11.07,null,"Rx Generic (Retail):",11.07,11.07,11.07,11.07,11.07,11.07,null,"Rx Generic (Retail):",11.07,11.07,11.07,11.07,11.07,11.07,null,"Rx Generic (Retail):",11.07,11.07,11.07,11.07,11.07,11.07,null,"Rx Generic (Retail):",11.07,11.07,11.07,11.07,11.07,11.07]
["Rx Brand Formulary (Retail):",{"$f":"Calculator!C54","v":350.58},350.58,{"$f":"C74","v":350.58},350.58,350.58,350.58,null,"Rx Brand Formulary (Retail):",350.58,350.58,350.58,350.58,350.58,350.58,null,"Rx Brand Formulary (Retail):",350.58,350.58,350.58,350.58,350.58,350.58,null,"Rx Brand Formulary (Retail):",350.58,350.58,350.58,350.58,350.58,350.58,null,"Rx Brand Formulary (Retail):",350.58,350.58,350.58,350.58,350.58,350.58,null,"Rx Brand Formulary (Retail):",350.58,350.58,350.58,350.58,350.58,350.58]
["Rx Brand Non-Formulary (Retail):",{"$f":"Calculator!C55","v":308.53117647058798},308.53117647058798,{"$f":"C75","v":308.53117647058798},308.53117647058798,308.53117647058798,308.53117647058798,null,"Rx Brand Non-Formulary (Retail):",308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,null,"Rx Brand Non-Formulary (Retail):",308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,null,"Rx Brand Non-Formulary (Retail):",308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,null,"Rx Brand Non-Formulary (Retail):",308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,null,"Rx Brand Non-Formulary (Retail):",308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798,308.53117647058798]
["Rx Specialty (Retail):",{"$f":"Calculator!C56","v":3167.17},3167.17,{"$f":"C76","v":3167.17},3167.17,3167.17,3167.17,null,"Rx Specialty (Retail):",3167.17,3167.17,3167.17,3167.17,3167.17,3167.17,null,"Rx Specialty (Retail):",3167.17,3167.17,3167.17,3167.17,3167.17,3167.17,null,"Rx Specialty (Retail):",3167.17,3167.17,3167.17,3167.17,3167.17,3167.17,null,"Rx Specialty (Retail):",3167.17,3167.17,3167.17,3167.17,3167.17,3167.17,null,"Rx Specialty (Retail):",3167.17,3167.17,3167.17,3167.17,3167.17,3167.17]
["Rx Generic (Mail):",{"$f":"B73*3","v":33.21},33.21,{"$f":"C77","v":33.21},33.21,33.21,33.21,null,"Rx Generic (Mail):",33.21,33.21,33.21,33.21,33.21,33.21,null,"Rx Generic (Mail):",33.21,33.21,33.21,33.21,33.21,33.21,null,"Rx Generic (Mail):",33.21,33.21,33.21,33.21,33.21,33.21,null,"Rx Generic (Mail):",33.21,33.21,33.21,33.21,33.21,33.21,null,"Rx Generic (Mail):",33.21,33.21,33.21,33.21,33.21,33.21]
["Rx Brand Formulary (Mail):",{"$f":"B74*3","v":1051.74},1051.74,{"$f":"C78","v":1051.74},1051.74,1051.74,1051.74,null,"Rx Brand Formulary (Mail):",1051.74,1051.74,1051.74,1051.74,1051.74,1051.74,null,"Rx Brand Formulary (Mail):",1051.74,1051.74,1051.74,1051.74,1051.74,1051.74,null,"Rx Brand Formulary (Mail):",1051.74,1051.74,1051.74,1051.74,1051.74,1051.74,null,"Rx Brand Formulary (Mail):",1051.74,1051.74,1051.74,1051.74,1051.74,1051.74,null,"Rx Brand Formulary (Mail):",1051.74,1051.74,1051.74,1051.74,1051.74,1051.74]
["Rx Brand Non-Formulary (Mail):",{"$f":"B75*3","v":925.59352941176394},925.59352941176394,{"$f":"C79","v":925.59352941176394},925.59352941176394,925.59352941176394,925.59352941176394,null,"Rx Brand Non-Formulary (Mail):",925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,null,"Rx Brand Non-Formulary (Mail):",925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,null,"Rx Brand Non-Formulary (Mail):",925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,null,"Rx Brand Non-Formulary (Mail):",925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,null,"Rx Brand Non-Formulary (Mail):",925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394,925.59352941176394]
["Rx Specialty (Mail):",{"$f":"B76*3","v":9501.51},9501.51,{"$f":"C80","v":9501.51},9501.51,9501.51,9501.51,null,"Rx Specialty (Mail):",9501.51,9501.51,9501.51,9501.51,9501.51,9501.51,null,"Rx Specialty (Mail):",9501.51,9501.51,9501.51,9501.51,9501.51,9501.51,null,"Rx Specialty (Mail):",9501.51,9501.51,9501.51,9501.51,9501.51,9501.51,null,"Rx Specialty (Mail):",9501.51,9501.51,9501.51,9501.51,9501.51,9501.51,null,"Rx Specialty (Mail):",9501.51,9501.51,9501.51,9501.51,9501.51,9501.51]
[]
["Copayments:",null,null,null,null,null,null,null,"Copayments:",null,null,null,null,null,null,null,"Copayments:",null,null,null,null,null,null,null,"Copayments:",null,null,null,null,null,null,null,"Copayments:",null,null,null,null,null,null,null,"Copayments:"]
["Preventive Visit:",{"$f":"B45*B26","v":0},{"$f":"C45*C26","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"J45*J26","v":0},{"$f":"K45*K26","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"R45*R26","v":0},{"$f":"S45*S26","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"Z45*Z26","v":0},{"$f":"AA45*AA26","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"AH45*AH26","v":0},{"$f":"AI45*AI26","v":0},0,0,0,0,null,"Preventive Visit:",{"$f":"AP45*AP26","v":0},{"$f":"AQ45*AQ26","v":0},0,0,0,0]
["Hospitalization:",{"$f":"B46*B27","v":0},{"$f":"C46*C27","v":0},0,0,0,0,null,"Hospitalization:",{"$f":"J46*J27","v":0},0,0,0,0,0,null,"Hospitalization:",{"$f":"R46*R27","v":0},0,0,0,0,0,null,"Hospitalization:",{"$f":"Z46*Z27","v":0},0,0,0,0,0,null,"Hospitalization:",{"$f":"AH46*AH27","v":0},0,0,0,0,0,null,"Hospitalization:",{"$f":"AP46*AP27","v":0},0,0,0,0,0]
["Outpatient Service:",0,{"$f":"C47*C28","v":0},0,0,0,0,null,"Outpatient Service:",0,0,0,0,0,0,null,"Outpatient Service:",{"$f":"R47*R28","v":0},0,0,0,0,0,null,"Outpatient Service:",{"$f":"Z47*Z28","v":0},0,0,0,0,0,null,"Outpatient Service:",{"$f":"AH47*AH28","v":0},0,0,0,0,0,null,"Outpatient Service:",{"$f":"AP47*AP28","v":0},0,0,0,0,0]
["Lab/X-Ray/Radiology Service:",0,{"$f":"C48*C29","v":0},0,0,0,0,null,"Lab/X-Ray/Radiology Service:",0,0,0,0,0,0,null,"Lab/X-Ray/Radiology Service:",{"$f":"R48*R29","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Service:",{"$f":"Z48*Z29","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Service:",{"$f":"AH48*AH29","v":0},0,0,0,0,0,null,"Lab/X-Ray/Radiology Service:",{"$f":"AP48*AP29","v":0},0,0,0,0,0]
["Emergency Room Visit:",0,{"$f":"C49*C30","v":0},0,0,0,0,null,"Emergency Room Visit:",0,0,0,0,0,0,null,"Emergency Room Visit:",{"$f":"R49*R30","v":0},0,0,0,0,0,null,"Emergency Room Visit:",{"$f":"Z49*Z30","v":0},0,0,0,0,0,null,"Emergency Room Visit:",{"$f":"AH49*AH30","v":0},0,0,0,0,0,null,"Emergency Room Visit:",{"$f":"AP49*AP30","v":0},0,0,0,0,0]
["Urgent Care Visit:",0,{"$f":"C50*C31","v":0},0,0,0,0,null,"Urgent Care Visit:",0,0,0,0,0,0,null,"Urgent Care Visit:",{"$f":"R50*R31","v":0},0,0,0,0,0,null,"Urgent Care Visit:",{"$f":"Z50*Z31","v":0},0,0,0,0,0,null,"Urgent Care Visit:",{"$f":"AH50*AH31","v":0},0,0,0,0,0,null,"Urgent Care Visit:",{"$f":"AP50*AP31","v":0},0,0,0,0,0]
["PCP Office Visit:",0,{"$f":"C51*C32","v":0},0,0,0,0,null,"PCP Office Visit:",0,0,0,0,0,0,null,"PCP Office Visit:",{"$f":"R51*R32","v":0},0,0,0,0,0,null,"PCP Office Visit:",{"$f":"Z51*Z32","v":0},0,0,0,0,0,null,"PCP Office Visit:",{"$f":"AH51*AH32","v":0},0,0,0,0,0,null,"PCP Office Visit:",{"$f":"AP51*AP32","v":0},0,0,0,0,0]
["Specialist Office Visit:",0,{"$f":"C52*C33","v":0},0,0,0,0,null,"Specialist Office Visit:",0,0,0,0,0,0,null,"Specialist Office Visit:",{"$f":"R52*R33","v":0},0,0,0,0,0,null,"Specialist Office Visit:",{"$f":"Z52*Z33","v":0},0,0,0,0,0,null,"Specialist Office Visit:",{"$f":"AH52*AH33","v":0},0,0,0,0,0,null,"Specialist Office Visit:",{"$f":"AP52*AP33","v":0},0,0,0,0,0]
["Chiropractor Visit:",0,{"$f":"C53*C34","v":0},0,0,0,0,null,"Chiropractor Visit:",0,0,0,0,0,0,null,"Chiropractor Visit:",{"$f":"R53*R34","v":0},0,0,0,0,0,null,"Chiropractor Visit:",{"$f":"Z53*Z34","v":0},0,0,0,0,0,null,"Chiropractor Visit:",{"$f":"AH53*AH34","v":0},0,0,0,0,0,null,"Chiropractor Visit:",{"$f":"AP53*AP34","v":0},0,0,0,0,0]
["Rx Generic (Retail):",{"$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 Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$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 Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$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 Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$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 Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$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 Generic (Retail):",{"$f":"IF('1. Plan Inputs'!$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}]
["Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B55*B74*$B159)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C55*C74*$B159)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D55*D74*$B159)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E55*E74*$B159)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F55*F74*$B159)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G55*G74*$B159)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J55*J74*$J159)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K55*K74*$J159)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L55*L74*$J159)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M55*M74*$J159)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N55*N74*$J159)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O55*O74*$J159)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R55*R74*$R159)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S55*S74*$R159)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T55*T74*$R159)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U55*U74*$R159)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V55*V74*$R159)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W55*W74*$R159)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z55*Z74*$Z159)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA55*AA74*$Z159)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB55*AB74*$Z159)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC55*AC74*$Z159)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD55*AD74*$Z159)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE55*AE74*$Z159)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH55*AH74*$AH159)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI55*AI74*$AH159)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ55*AJ74*$AH159)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK55*AK74*$AH159)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL55*AL74*$AH159)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM55*AM74*$AH159)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP55*AP74*$AP159)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ55*AQ74*$AP159)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR55*AR74*$AP159)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS55*AS74*$AP159)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT55*AT74*$AP159)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU55*AU74*$AP159)","v":0}]
["Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B56*B75*$B160)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C56*C75*$B160)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D56*D75*$B160)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E56*E75*$B160)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F56*F75*$B160)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G56*G75*$B160)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J56*J75*$J160)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K56*K75*$J160)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L56*L75*$J160)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M56*M75*$J160)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N56*N75*$J160)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O56*O75*$J160)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R56*R75*$R160)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S56*S75*$R160)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T56*T75*$R160)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U56*U75*$R160)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V56*V75*$R160)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W56*W75*$R160)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z56*Z75*$Z160)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA56*AA75*$Z160)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB56*AB75*$Z160)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC56*AC75*$Z160)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD56*AD75*$Z160)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE56*AE75*$Z160)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH56*AH75*$AH160)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI56*AI75*$AH160)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ56*AJ75*$AH160)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK56*AK75*$AH160)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL56*AL75*$AH160)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM56*AM75*$AH160)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP56*AP75*$AP160)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ56*AQ75*$AP160)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR56*AR75*$AP160)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS56*AS75*$AP160)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT56*AT75*$AP160)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU56*AU75*$AP160)","v":0}]
["Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B57*B76*$B161)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C57*C76*$B161)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D57*D76*$B161)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E57*E76*$B161)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F57*F76*$B161)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G57*G76*$B161)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J57*J76*$J161)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K57*K76*$J161)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L57*L76*$J161)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M57*M76*$J161)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N57*N76*$J161)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O57*O76*$J161)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R57*R76*$R161)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S57*S76*$R161)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T57*T76*$R161)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U57*U76*$R161)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V57*V76*$R161)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W57*W76*$R161)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z57*Z76*$Z161)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA57*AA76*$Z161)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB57*AB76*$Z161)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC57*AC76*$Z161)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD57*AD76*$Z161)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE57*AE76*$Z161)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH57*AH76*$AH161)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI57*AI76*$AH161)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ57*AJ76*$AH161)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK57*AK76*$AH161)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL57*AL76*$AH161)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM57*AM76*$AH161)","v":0},null,"Rx Specialty (Retail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP57*AP76*$AP161)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ57*AQ76*$AP161)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR57*AR76*$AP161)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS57*AS76*$AP161)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT57*AT76*$AP161)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU57*AU76*$AP161)","v":0}]
["Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B58*B77*$B162)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C58*C77*$B162)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D58*D77*$B162)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E58*E77*$B162)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F58*F77*$B162)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G58*G77*$B162)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J58*J77*$J162)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K58*K77*$J162)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L58*L77*$J162)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M58*M77*$J162)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N58*N77*$J162)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O58*O77*$J162)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R58*R77*$R162)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S58*S77*$R162)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T58*T77*$R162)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U58*U77*$R162)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V58*V77*$R162)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W58*W77*$R162)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z58*Z77*$Z162)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA58*AA77*$Z162)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB58*AB77*$Z162)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC58*AC77*$Z162)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD58*AD77*$Z162)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE58*AE77*$Z162)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH58*AH77*$AH162)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI58*AI77*$AH162)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ58*AJ77*$AH162)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK58*AK77*$AH162)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL58*AL77*$AH162)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM58*AM77*$AH162)","v":0},null,"Rx Generic (Mail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP58*AP77*$AP162)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ58*AQ77*$AP162)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR58*AR77*$AP162)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS58*AS77*$AP162)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT58*AT77*$AP162)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU58*AU77*$AP162)","v":0}]
["Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B59*B78*$B163)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C59*C78*$B163)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D59*D78*$B163)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E59*E78*$B163)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F59*F78*$B163)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G59*G78*$B163)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J59*J78*$J163)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K59*K78*$J163)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L59*L78*$J163)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M59*M78*$J163)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N59*N78*$J163)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O59*O78*$J163)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R59*R78*$R163)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S59*S78*$R163)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T59*T78*$R163)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U59*U78*$R163)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V59*V78*$R163)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W59*W78*$R163)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z59*Z78*$Z163)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA59*AA78*$Z163)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB59*AB78*$Z163)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC59*AC78*$Z163)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD59*AD78*$Z163)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE59*AE78*$Z163)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH59*AH78*$AH163)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI59*AI78*$AH163)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ59*AJ78*$AH163)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK59*AK78*$AH163)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL59*AL78*$AH163)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM59*AM78*$AH163)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP59*AP78*$AP163)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ59*AQ78*$AP163)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR59*AR78*$AP163)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS59*AS78*$AP163)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT59*AT78*$AP163)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU59*AU78*$AP163)","v":0}]
["Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B60*B79*$B164)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C60*C79*$B164)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D60*D79*$B164)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E60*E79*$B164)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F60*F79*$B164)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G60*G79*$B164)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J60*J79*$J164)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K60*K79*$J164)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L60*L79*$J164)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M60*M79*$J164)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N60*N79*$J164)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O60*O79*$J164)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R60*R79*$R164)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S60*S79*$R164)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T60*T79*$R164)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U60*U79*$R164)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V60*V79*$R164)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W60*W79*$R164)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z60*Z79*$Z164)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA60*AA79*$Z164)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB60*AB79*$Z164)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC60*AC79*$Z164)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD60*AD79*$Z164)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE60*AE79*$Z164)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH60*AH79*$AH164)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI60*AI79*$AH164)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ60*AJ79*$AH164)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK60*AK79*$AH164)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL60*AL79*$AH164)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM60*AM79*$AH164)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP60*AP79*$AP164)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ60*AQ79*$AP164)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR60*AR79*$AP164)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS60*AS79*$AP164)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT60*AT79*$AP164)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU60*AU79*$AP164)","v":0}]
["Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,B61*B80*$B165)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,C61*C80*$B165)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,D61*D80*$B165)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,E61*E80*$B165)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,F61*F80*$B165)","v":0},{"$f":"IF('1. Plan Inputs'!$G$50=\"Yes\",0,G61*G80*$B165)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,J61*J80*$J165)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,K61*K80*$J165)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,L61*L80*$J165)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,M61*M80*$J165)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,N61*N80*$J165)","v":0},{"$f":"IF('1. Plan Inputs'!$J$50=\"Yes\",0,O61*O80*$J165)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,R61*R80*$R165)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,S61*S80*$R165)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,T61*T80*$R165)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,U61*U80*$R165)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,V61*V80*$R165)","v":0},{"$f":"IF('1. Plan Inputs'!$M$50=\"Yes\",0,W61*W80*$R165)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,Z61*Z80*$Z165)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AA61*AA80*$Z165)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AB61*AB80*$Z165)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AC61*AC80*$Z165)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AD61*AD80*$Z165)","v":0},{"$f":"IF('1. Plan Inputs'!$P$50=\"Yes\",0,AE61*AE80*$Z165)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AH61*AH80*$AH165)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AI61*AI80*$AH165)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AJ61*AJ80*$AH165)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AK61*AK80*$AH165)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AL61*AL80*$AH165)","v":0},{"$f":"IF('1. Plan Inputs'!$S$50=\"Yes\",0,AM61*AM80*$AH165)","v":0},null,"Rx Specialty (Mail):",{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AP61*AP80*$AP165)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AQ61*AQ80*$AP165)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AR61*AR80*$AP165)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AS61*AS80*$AP165)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AT61*AT80*$AP165)","v":0},{"$f":"IF('1. Plan Inputs'!$V$50=\"Yes\",0,AU61*AU80*$AP165)","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!B64*Worksheet!B45,0)-B83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!C64*Worksheet!C45,0)-C83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!D64*Worksheet!D45,0)-D83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!E64*Worksheet!E45,0)-E83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!F64*Worksheet!F45,0)-F83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F41=\"Yes\",Worksheet!G64*Worksheet!G45,0)-G83,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!J64*Worksheet!J45,0)-J83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!K64*Worksheet!K45,0)-K83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!L64*Worksheet!L45,0)-L83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!M64*Worksheet!M45,0)-M83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!N64*Worksheet!N45,0)-N83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I41=\"Yes\",Worksheet!O64*Worksheet!O45,0)-O83,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!R64*Worksheet!R45,0)-R83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!S64*Worksheet!S45,0)-S83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!T64*Worksheet!T45,0)-T83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!U64*Worksheet!U45,0)-U83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!V64*Worksheet!V45,0)-V83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L41=\"Yes\",Worksheet!W64*Worksheet!W45,0)-W83,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!Z64*Worksheet!Z45,0)-Z83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AA64*Worksheet!AA45,0)-AA83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AB64*Worksheet!AB45,0)-AB83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AC64*Worksheet!AC45,0)-AC83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AD64*Worksheet!AD45,0)-AD83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O41=\"Yes\",Worksheet!AE64*Worksheet!AE45,0)-AE83,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AH64*Worksheet!AH45,0)-AH83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AI64*Worksheet!AI45,0)-AI83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AJ64*Worksheet!AJ45,0)-AJ83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AK64*Worksheet!AK45,0)-AK83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AL64*Worksheet!AL45,0)-AL83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R41=\"Yes\",Worksheet!AM64*Worksheet!AM45,0)-AM83,0)","v":0},null,"Preventive Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AP64*Worksheet!AP45,0)-AP83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AQ64*Worksheet!AQ45,0)-AQ83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AR64*Worksheet!AR45,0)-AR83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AS64*Worksheet!AS45,0)-AS83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AT64*Worksheet!AT45,0)-AT83,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U41=\"Yes\",Worksheet!AU64*Worksheet!AU45,0)-AU83,0)","v":0}]
["Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!B65*Worksheet!B46,0)-B84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!C65*Worksheet!C46,0)-C84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!D65*Worksheet!D46,0)-D84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!E65*Worksheet!E46,0)-E84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!F65*Worksheet!F46,0)-F84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F34=\"Yes\",Worksheet!G65*Worksheet!G46,0)-G84,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!J65*Worksheet!J46,0)-J84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!K65*Worksheet!K46,0)-K84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!L65*Worksheet!L46,0)-L84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!M65*Worksheet!M46,0)-M84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!N65*Worksheet!N46,0)-N84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I34=\"Yes\",Worksheet!O65*Worksheet!O46,0)-O84,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!R65*Worksheet!R46,0)-R84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!S65*Worksheet!S46,0)-S84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!T65*Worksheet!T46,0)-T84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!U65*Worksheet!U46,0)-U84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!V65*Worksheet!V46,0)-V84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L34=\"Yes\",Worksheet!W65*Worksheet!W46,0)-W84,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!Z65*Worksheet!Z46,0)-Z84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AA65*Worksheet!AA46,0)-AA84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AB65*Worksheet!AB46,0)-AB84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AC65*Worksheet!AC46,0)-AC84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AD65*Worksheet!AD46,0)-AD84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O34=\"Yes\",Worksheet!AE65*Worksheet!AE46,0)-AE84,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AH65*Worksheet!AH46,0)-AH84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AI65*Worksheet!AI46,0)-AI84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AJ65*Worksheet!AJ46,0)-AJ84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AK65*Worksheet!AK46,0)-AK84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AL65*Worksheet!AL46,0)-AL84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R34=\"Yes\",Worksheet!AM65*Worksheet!AM46,0)-AM84,0)","v":0},null,"Hospitalization:",{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AP65*Worksheet!AP46,0)-AP84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AQ65*Worksheet!AQ46,0)-AQ84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AR65*Worksheet!AR46,0)-AR84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AS65*Worksheet!AS46,0)-AS84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AT65*Worksheet!AT46,0)-AT84,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U34=\"Yes\",Worksheet!AU65*Worksheet!AU46,0)-AU84,0)","v":0}]
["Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!B66*Worksheet!B47,0)-B85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!C66*Worksheet!C47,0)-C85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!D66*Worksheet!D47,0)-D85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!E66*Worksheet!E47,0)-E85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!F66*Worksheet!F47,0)-F85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F35=\"Yes\",Worksheet!G66*Worksheet!G47,0)-G85,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!J66*Worksheet!J47,0)-J85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!K66*Worksheet!K47,0)-K85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!L66*Worksheet!L47,0)-L85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!M66*Worksheet!M47,0)-M85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!N66*Worksheet!N47,0)-N85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I35=\"Yes\",Worksheet!O66*Worksheet!O47,0)-O85,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!R66*Worksheet!R47,0)-R85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!S66*Worksheet!S47,0)-S85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!T66*Worksheet!T47,0)-T85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!U66*Worksheet!U47,0)-U85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!V66*Worksheet!V47,0)-V85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L35=\"Yes\",Worksheet!W66*Worksheet!W47,0)-W85,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!Z66*Worksheet!Z47,0)-Z85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AA66*Worksheet!AA47,0)-AA85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AB66*Worksheet!AB47,0)-AB85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AC66*Worksheet!AC47,0)-AC85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AD66*Worksheet!AD47,0)-AD85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O35=\"Yes\",Worksheet!AE66*Worksheet!AE47,0)-AE85,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AH66*Worksheet!AH47,0)-AH85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AI66*Worksheet!AI47,0)-AI85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AJ66*Worksheet!AJ47,0)-AJ85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AK66*Worksheet!AK47,0)-AK85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AL66*Worksheet!AL47,0)-AL85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R35=\"Yes\",Worksheet!AM66*Worksheet!AM47,0)-AM85,0)","v":0},null,"Outpatient Service:",{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AP66*Worksheet!AP47,0)-AP85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AQ66*Worksheet!AQ47,0)-AQ85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AR66*Worksheet!AR47,0)-AR85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AS66*Worksheet!AS47,0)-AS85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AT66*Worksheet!AT47,0)-AT85,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U35=\"Yes\",Worksheet!AU66*Worksheet!AU47,0)-AU85,0)","v":0}]
["Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!B67*Worksheet!B48,0)-B86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!C67*Worksheet!C48,0)-C86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!D67*Worksheet!D48,0)-D86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!E67*Worksheet!E48,0)-E86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!F67*Worksheet!F48,0)-F86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F36=\"Yes\",Worksheet!G67*Worksheet!G48,0)-G86,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!J67*Worksheet!J48,0)-J86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!K67*Worksheet!K48,0)-K86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!L67*Worksheet!L48,0)-L86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!M67*Worksheet!M48,0)-M86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!N67*Worksheet!N48,0)-N86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I36=\"Yes\",Worksheet!O67*Worksheet!O48,0)-O86,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!R67*Worksheet!R48,0)-R86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!S67*Worksheet!S48,0)-S86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!T67*Worksheet!T48,0)-T86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!U67*Worksheet!U48,0)-U86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!V67*Worksheet!V48,0)-V86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L36=\"Yes\",Worksheet!W67*Worksheet!W48,0)-W86,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!Z67*Worksheet!Z48,0)-Z86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AA67*Worksheet!AA48,0)-AA86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AB67*Worksheet!AB48,0)-AB86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AC67*Worksheet!AC48,0)-AC86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AD67*Worksheet!AD48,0)-AD86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O36=\"Yes\",Worksheet!AE67*Worksheet!AE48,0)-AE86,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AH67*Worksheet!AH48,0)-AH86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AI67*Worksheet!AI48,0)-AI86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AJ67*Worksheet!AJ48,0)-AJ86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AK67*Worksheet!AK48,0)-AK86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AL67*Worksheet!AL48,0)-AL86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R36=\"Yes\",Worksheet!AM67*Worksheet!AM48,0)-AM86,0)","v":0},null,"Lab/X-Ray/Radiology Service:",{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AP67*Worksheet!AP48,0)-AP86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AQ67*Worksheet!AQ48,0)-AQ86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AR67*Worksheet!AR48,0)-AR86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AS67*Worksheet!AS48,0)-AS86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AT67*Worksheet!AT48,0)-AT86,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U36=\"Yes\",Worksheet!AU67*Worksheet!AU48,0)-AU86,0)","v":0}]
["Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!B68*Worksheet!B49,0)-B87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!C68*Worksheet!C49,0)-C87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!D68*Worksheet!D49,0)-D87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!E68*Worksheet!E49,0)-E87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!F68*Worksheet!F49,0)-F87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F38=\"Yes\",Worksheet!G68*Worksheet!G49,0)-G87,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!J68*Worksheet!J49,0)-J87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!K68*Worksheet!K49,0)-K87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!L68*Worksheet!L49,0)-L87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!M68*Worksheet!M49,0)-M87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!N68*Worksheet!N49,0)-N87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I38=\"Yes\",Worksheet!O68*Worksheet!O49,0)-O87,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!R68*Worksheet!R49,0)-R87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!S68*Worksheet!S49,0)-S87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!T68*Worksheet!T49,0)-T87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!U68*Worksheet!U49,0)-U87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!V68*Worksheet!V49,0)-V87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L38=\"Yes\",Worksheet!W68*Worksheet!W49,0)-W87,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!Z68*Worksheet!Z49,0)-Z87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AA68*Worksheet!AA49,0)-AA87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AB68*Worksheet!AB49,0)-AB87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AC68*Worksheet!AC49,0)-AC87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AD68*Worksheet!AD49,0)-AD87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O38=\"Yes\",Worksheet!AE68*Worksheet!AE49,0)-AE87,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AH68*Worksheet!AH49,0)-AH87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AI68*Worksheet!AI49,0)-AI87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AJ68*Worksheet!AJ49,0)-AJ87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AK68*Worksheet!AK49,0)-AK87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AL68*Worksheet!AL49,0)-AL87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R38=\"Yes\",Worksheet!AM68*Worksheet!AM49,0)-AM87,0)","v":0},null,"Emergency Room Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AP68*Worksheet!AP49,0)-AP87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AQ68*Worksheet!AQ49,0)-AQ87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AR68*Worksheet!AR49,0)-AR87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AS68*Worksheet!AS49,0)-AS87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AT68*Worksheet!AT49,0)-AT87,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U38=\"Yes\",Worksheet!AU68*Worksheet!AU49,0)-AU87,0)","v":0}]
["Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!B69*Worksheet!B50,0)-B88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!C69*Worksheet!C50,0)-C88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!D69*Worksheet!D50,0)-D88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!E69*Worksheet!E50,0)-E88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!F69*Worksheet!F50,0)-F88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F39=\"Yes\",Worksheet!G69*Worksheet!G50,0)-G88,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!J69*Worksheet!J50,0)-J88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!K69*Worksheet!K50,0)-K88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!L69*Worksheet!L50,0)-L88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!M69*Worksheet!M50,0)-M88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!N69*Worksheet!N50,0)-N88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I39=\"Yes\",Worksheet!O69*Worksheet!O50,0)-O88,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!R69*Worksheet!R50,0)-R88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!S69*Worksheet!S50,0)-S88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!T69*Worksheet!T50,0)-T88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!U69*Worksheet!U50,0)-U88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!V69*Worksheet!V50,0)-V88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L39=\"Yes\",Worksheet!W69*Worksheet!W50,0)-W88,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!Z69*Worksheet!Z50,0)-Z88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AA69*Worksheet!AA50,0)-AA88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AB69*Worksheet!AB50,0)-AB88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AC69*Worksheet!AC50,0)-AC88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AD69*Worksheet!AD50,0)-AD88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O39=\"Yes\",Worksheet!AE69*Worksheet!AE50,0)-AE88,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AH69*Worksheet!AH50,0)-AH88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AI69*Worksheet!AI50,0)-AI88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AJ69*Worksheet!AJ50,0)-AJ88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AK69*Worksheet!AK50,0)-AK88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AL69*Worksheet!AL50,0)-AL88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R39=\"Yes\",Worksheet!AM69*Worksheet!AM50,0)-AM88,0)","v":0},null,"Urgent Care Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AP69*Worksheet!AP50,0)-AP88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AQ69*Worksheet!AQ50,0)-AQ88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AR69*Worksheet!AR50,0)-AR88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AS69*Worksheet!AS50,0)-AS88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AT69*Worksheet!AT50,0)-AT88,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U39=\"Yes\",Worksheet!AU69*Worksheet!AU50,0)-AU88,0)","v":0}]
["PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!B70*Worksheet!B51,0)-B89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!C70*Worksheet!C51,0)-C89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!D70*Worksheet!D51,0)-D89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!E70*Worksheet!E51,0)-E89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!F70*Worksheet!F51,0)-F89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F42=\"Yes\",Worksheet!G70*Worksheet!G51,0)-G89,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!J70*Worksheet!J51,0)-J89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!K70*Worksheet!K51,0)-K89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!L70*Worksheet!L51,0)-L89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!M70*Worksheet!M51,0)-M89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!N70*Worksheet!N51,0)-N89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I42=\"Yes\",Worksheet!O70*Worksheet!O51,0)-O89,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!R70*Worksheet!R51,0)-R89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!S70*Worksheet!S51,0)-S89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!T70*Worksheet!T51,0)-T89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!U70*Worksheet!U51,0)-U89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!V70*Worksheet!V51,0)-V89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L42=\"Yes\",Worksheet!W70*Worksheet!W51,0)-W89,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!Z70*Worksheet!Z51,0)-Z89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AA70*Worksheet!AA51,0)-AA89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AB70*Worksheet!AB51,0)-AB89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AC70*Worksheet!AC51,0)-AC89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AD70*Worksheet!AD51,0)-AD89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O42=\"Yes\",Worksheet!AE70*Worksheet!AE51,0)-AE89,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AH70*Worksheet!AH51,0)-AH89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AI70*Worksheet!AI51,0)-AI89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AJ70*Worksheet!AJ51,0)-AJ89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AK70*Worksheet!AK51,0)-AK89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AL70*Worksheet!AL51,0)-AL89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R42=\"Yes\",Worksheet!AM70*Worksheet!AM51,0)-AM89,0)","v":0},null,"PCP Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AP70*Worksheet!AP51,0)-AP89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AQ70*Worksheet!AQ51,0)-AQ89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AR70*Worksheet!AR51,0)-AR89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AS70*Worksheet!AS51,0)-AS89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AT70*Worksheet!AT51,0)-AT89,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U42=\"Yes\",Worksheet!AU70*Worksheet!AU51,0)-AU89,0)","v":0}]
["Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!B71*Worksheet!B52,0)-B90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!C71*Worksheet!C52,0)-C90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!D71*Worksheet!D52,0)-D90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!E71*Worksheet!E52,0)-E90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!F71*Worksheet!F52,0)-F90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F43=\"Yes\",Worksheet!G71*Worksheet!G52,0)-G90,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!J71*Worksheet!J52,0)-J90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!K71*Worksheet!K52,0)-K90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!L71*Worksheet!L52,0)-L90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!M71*Worksheet!M52,0)-M90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!N71*Worksheet!N52,0)-N90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I43=\"Yes\",Worksheet!O71*Worksheet!O52,0)-O90,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!R71*Worksheet!R52,0)-R90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!S71*Worksheet!S52,0)-S90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!T71*Worksheet!T52,0)-T90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!U71*Worksheet!U52,0)-U90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!V71*Worksheet!V52,0)-V90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L43=\"Yes\",Worksheet!W71*Worksheet!W52,0)-W90,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!Z71*Worksheet!Z52,0)-Z90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AA71*Worksheet!AA52,0)-AA90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AB71*Worksheet!AB52,0)-AB90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AC71*Worksheet!AC52,0)-AC90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AD71*Worksheet!AD52,0)-AD90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O43=\"Yes\",Worksheet!AE71*Worksheet!AE52,0)-AE90,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AH71*Worksheet!AH52,0)-AH90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AI71*Worksheet!AI52,0)-AI90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AJ71*Worksheet!AJ52,0)-AJ90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AK71*Worksheet!AK52,0)-AK90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AL71*Worksheet!AL52,0)-AL90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R43=\"Yes\",Worksheet!AM71*Worksheet!AM52,0)-AM90,0)","v":0},null,"Specialist Office Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AP71*Worksheet!AP52,0)-AP90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AQ71*Worksheet!AQ52,0)-AQ90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AR71*Worksheet!AR52,0)-AR90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AS71*Worksheet!AS52,0)-AS90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AT71*Worksheet!AT52,0)-AT90,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U43=\"Yes\",Worksheet!AU71*Worksheet!AU52,0)-AU90,0)","v":0}]
["Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!B72*Worksheet!B53,0)-B91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!C72*Worksheet!C53,0)-C91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!D72*Worksheet!D53,0)-D91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!E72*Worksheet!E53,0)-E91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!F72*Worksheet!F53,0)-F91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$F44=\"Yes\",Worksheet!G72*Worksheet!G53,0)-G91,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!J72*Worksheet!J53,0)-J91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!K72*Worksheet!K53,0)-K91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!L72*Worksheet!L53,0)-L91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!M72*Worksheet!M53,0)-M91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!N72*Worksheet!N53,0)-N91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$I44=\"Yes\",Worksheet!O72*Worksheet!O53,0)-O91,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!R72*Worksheet!R53,0)-R91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!S72*Worksheet!S53,0)-S91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!T72*Worksheet!T53,0)-T91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!U72*Worksheet!U53,0)-U91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!V72*Worksheet!V53,0)-V91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$L44=\"Yes\",Worksheet!W72*Worksheet!W53,0)-W91,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!Z72*Worksheet!Z53,0)-Z91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AA72*Worksheet!AA53,0)-AA91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AB72*Worksheet!AB53,0)-AB91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AC72*Worksheet!AC53,0)-AC91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AD72*Worksheet!AD53,0)-AD91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$O44=\"Yes\",Worksheet!AE72*Worksheet!AE53,0)-AE91,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AH72*Worksheet!AH53,0)-AH91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AI72*Worksheet!AI53,0)-AI91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AJ72*Worksheet!AJ53,0)-AJ91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AK72*Worksheet!AK53,0)-AK91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AL72*Worksheet!AL53,0)-AL91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$R44=\"Yes\",Worksheet!AM72*Worksheet!AM53,0)-AM91,0)","v":0},null,"Chiropractor Visit:",{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AP72*Worksheet!AP53,0)-AP91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AQ72*Worksheet!AQ53,0)-AQ91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AR72*Worksheet!AR53,0)-AR91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AS72*Worksheet!AS53,0)-AS91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AT72*Worksheet!AT53,0)-AT91,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$U44=\"Yes\",Worksheet!AU72*Worksheet!AU53,0)-AU91,0)","v":0}]
["Rx Generic (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$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$50=\"Yes\",Worksheet!G73*Worksheet!G54,0)-G92,0)","v":0},null,"Rx Generic (Retail):",{"$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$50=\"Yes\",Worksheet!O73*Worksheet!O54,0)-O92,0)","v":0},null,"Rx Generic (Retail):",{"$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$50=\"Yes\",Worksheet!W73*Worksheet!W54,0)-W92,0)","v":0},null,"Rx Generic (Retail):",{"$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$50=\"Yes\",Worksheet!AE73*Worksheet!AE54,0)-AE92,0)","v":0},null,"Rx Generic (Retail):",{"$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$50=\"Yes\",Worksheet!AM73*Worksheet!AM54,0)-AM92,0)","v":0},null,"Rx Generic (Retail):",{"$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$50=\"Yes\",Worksheet!AU73*Worksheet!AU54,0)-AU92,0)","v":0}]
["Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B74*Worksheet!B55,0)-B93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C74*Worksheet!C55,0)-C93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D74*Worksheet!D55,0)-D93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E74*Worksheet!E55,0)-E93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F74*Worksheet!F55,0)-F93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G74*Worksheet!G55,0)-G93,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J74*Worksheet!J55,0)-J93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K74*Worksheet!K55,0)-K93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L74*Worksheet!L55,0)-L93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M74*Worksheet!M55,0)-M93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N74*Worksheet!N55,0)-N93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O74*Worksheet!O55,0)-O93,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R74*Worksheet!R55,0)-R93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S74*Worksheet!S55,0)-S93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T74*Worksheet!T55,0)-T93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U74*Worksheet!U55,0)-U93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V74*Worksheet!V55,0)-V93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W74*Worksheet!W55,0)-W93,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z74*Worksheet!Z55,0)-Z93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA74*Worksheet!AA55,0)-AA93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB74*Worksheet!AB55,0)-AB93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC74*Worksheet!AC55,0)-AC93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD74*Worksheet!AD55,0)-AD93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE74*Worksheet!AE55,0)-AE93,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH74*Worksheet!AH55,0)-AH93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI74*Worksheet!AI55,0)-AI93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ74*Worksheet!AJ55,0)-AJ93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK74*Worksheet!AK55,0)-AK93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL74*Worksheet!AL55,0)-AL93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM74*Worksheet!AM55,0)-AM93,0)","v":0},null,"Rx Brand Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP74*Worksheet!AP55,0)-AP93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ74*Worksheet!AQ55,0)-AQ93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR74*Worksheet!AR55,0)-AR93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS74*Worksheet!AS55,0)-AS93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT74*Worksheet!AT55,0)-AT93,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU74*Worksheet!AU55,0)-AU93,0)","v":0}]
["Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B75*Worksheet!B56,0)-B94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C75*Worksheet!C56,0)-C94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D75*Worksheet!D56,0)-D94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E75*Worksheet!E56,0)-E94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F75*Worksheet!F56,0)-F94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G75*Worksheet!G56,0)-G94,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J75*Worksheet!J56,0)-J94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K75*Worksheet!K56,0)-K94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L75*Worksheet!L56,0)-L94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M75*Worksheet!M56,0)-M94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N75*Worksheet!N56,0)-N94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O75*Worksheet!O56,0)-O94,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R75*Worksheet!R56,0)-R94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S75*Worksheet!S56,0)-S94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T75*Worksheet!T56,0)-T94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U75*Worksheet!U56,0)-U94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V75*Worksheet!V56,0)-V94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W75*Worksheet!W56,0)-W94,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z75*Worksheet!Z56,0)-Z94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA75*Worksheet!AA56,0)-AA94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB75*Worksheet!AB56,0)-AB94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC75*Worksheet!AC56,0)-AC94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD75*Worksheet!AD56,0)-AD94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE75*Worksheet!AE56,0)-AE94,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH75*Worksheet!AH56,0)-AH94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI75*Worksheet!AI56,0)-AI94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ75*Worksheet!AJ56,0)-AJ94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK75*Worksheet!AK56,0)-AK94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL75*Worksheet!AL56,0)-AL94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM75*Worksheet!AM56,0)-AM94,0)","v":0},null,"Rx Brand Non-Formulary (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP75*Worksheet!AP56,0)-AP94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ75*Worksheet!AQ56,0)-AQ94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR75*Worksheet!AR56,0)-AR94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS75*Worksheet!AS56,0)-AS94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT75*Worksheet!AT56,0)-AT94,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU75*Worksheet!AU56,0)-AU94,0)","v":0}]
["Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B76*Worksheet!B57,0)-B95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C76*Worksheet!C57,0)-C95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D76*Worksheet!D57,0)-D95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E76*Worksheet!E57,0)-E95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F76*Worksheet!F57,0)-F95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G76*Worksheet!G57,0)-G95,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J76*Worksheet!J57,0)-J95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K76*Worksheet!K57,0)-K95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L76*Worksheet!L57,0)-L95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M76*Worksheet!M57,0)-M95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N76*Worksheet!N57,0)-N95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O76*Worksheet!O57,0)-O95,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R76*Worksheet!R57,0)-R95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S76*Worksheet!S57,0)-S95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T76*Worksheet!T57,0)-T95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U76*Worksheet!U57,0)-U95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V76*Worksheet!V57,0)-V95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W76*Worksheet!W57,0)-W95,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z76*Worksheet!Z57,0)-Z95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA76*Worksheet!AA57,0)-AA95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB76*Worksheet!AB57,0)-AB95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC76*Worksheet!AC57,0)-AC95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD76*Worksheet!AD57,0)-AD95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE76*Worksheet!AE57,0)-AE95,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH76*Worksheet!AH57,0)-AH95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI76*Worksheet!AI57,0)-AI95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ76*Worksheet!AJ57,0)-AJ95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK76*Worksheet!AK57,0)-AK95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL76*Worksheet!AL57,0)-AL95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM76*Worksheet!AM57,0)-AM95,0)","v":0},null,"Rx Specialty (Retail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP76*Worksheet!AP57,0)-AP95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ76*Worksheet!AQ57,0)-AQ95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR76*Worksheet!AR57,0)-AR95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS76*Worksheet!AS57,0)-AS95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT76*Worksheet!AT57,0)-AT95,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU76*Worksheet!AU57,0)-AU95,0)","v":0}]
["Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B77*Worksheet!B58,0)-B96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C77*Worksheet!C58,0)-C96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D77*Worksheet!D58,0)-D96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E77*Worksheet!E58,0)-E96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F77*Worksheet!F58,0)-F96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G77*Worksheet!G58,0)-G96,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J77*Worksheet!J58,0)-J96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K77*Worksheet!K58,0)-K96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L77*Worksheet!L58,0)-L96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M77*Worksheet!M58,0)-M96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N77*Worksheet!N58,0)-N96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O77*Worksheet!O58,0)-O96,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R77*Worksheet!R58,0)-R96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S77*Worksheet!S58,0)-S96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T77*Worksheet!T58,0)-T96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U77*Worksheet!U58,0)-U96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V77*Worksheet!V58,0)-V96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W77*Worksheet!W58,0)-W96,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z77*Worksheet!Z58,0)-Z96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA77*Worksheet!AA58,0)-AA96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB77*Worksheet!AB58,0)-AB96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC77*Worksheet!AC58,0)-AC96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD77*Worksheet!AD58,0)-AD96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE77*Worksheet!AE58,0)-AE96,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH77*Worksheet!AH58,0)-AH96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI77*Worksheet!AI58,0)-AI96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ77*Worksheet!AJ58,0)-AJ96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK77*Worksheet!AK58,0)-AK96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL77*Worksheet!AL58,0)-AL96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM77*Worksheet!AM58,0)-AM96,0)","v":0},null,"Rx Generic (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP77*Worksheet!AP58,0)-AP96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ77*Worksheet!AQ58,0)-AQ96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR77*Worksheet!AR58,0)-AR96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS77*Worksheet!AS58,0)-AS96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT77*Worksheet!AT58,0)-AT96,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU77*Worksheet!AU58,0)-AU96,0)","v":0}]
["Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B78*Worksheet!B59,0)-B97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C78*Worksheet!C59,0)-C97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D78*Worksheet!D59,0)-D97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E78*Worksheet!E59,0)-E97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F78*Worksheet!F59,0)-F97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G78*Worksheet!G59,0)-G97,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J78*Worksheet!J59,0)-J97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K78*Worksheet!K59,0)-K97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L78*Worksheet!L59,0)-L97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M78*Worksheet!M59,0)-M97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N78*Worksheet!N59,0)-N97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O78*Worksheet!O59,0)-O97,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R78*Worksheet!R59,0)-R97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S78*Worksheet!S59,0)-S97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T78*Worksheet!T59,0)-T97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U78*Worksheet!U59,0)-U97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V78*Worksheet!V59,0)-V97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W78*Worksheet!W59,0)-W97,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z78*Worksheet!Z59,0)-Z97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA78*Worksheet!AA59,0)-AA97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB78*Worksheet!AB59,0)-AB97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC78*Worksheet!AC59,0)-AC97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD78*Worksheet!AD59,0)-AD97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE78*Worksheet!AE59,0)-AE97,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH78*Worksheet!AH59,0)-AH97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI78*Worksheet!AI59,0)-AI97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ78*Worksheet!AJ59,0)-AJ97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK78*Worksheet!AK59,0)-AK97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL78*Worksheet!AL59,0)-AL97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM78*Worksheet!AM59,0)-AM97,0)","v":0},null,"Rx Brand Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP78*Worksheet!AP59,0)-AP97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ78*Worksheet!AQ59,0)-AQ97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR78*Worksheet!AR59,0)-AR97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS78*Worksheet!AS59,0)-AS97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT78*Worksheet!AT59,0)-AT97,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU78*Worksheet!AU59,0)-AU97,0)","v":0}]
["Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B79*Worksheet!B60,0)-B98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C79*Worksheet!C60,0)-C98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D79*Worksheet!D60,0)-D98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E79*Worksheet!E60,0)-E98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F79*Worksheet!F60,0)-F98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G79*Worksheet!G60,0)-G98,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J79*Worksheet!J60,0)-J98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K79*Worksheet!K60,0)-K98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L79*Worksheet!L60,0)-L98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M79*Worksheet!M60,0)-M98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N79*Worksheet!N60,0)-N98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O79*Worksheet!O60,0)-O98,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R79*Worksheet!R60,0)-R98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S79*Worksheet!S60,0)-S98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T79*Worksheet!T60,0)-T98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U79*Worksheet!U60,0)-U98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V79*Worksheet!V60,0)-V98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W79*Worksheet!W60,0)-W98,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z79*Worksheet!Z60,0)-Z98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA79*Worksheet!AA60,0)-AA98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB79*Worksheet!AB60,0)-AB98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC79*Worksheet!AC60,0)-AC98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD79*Worksheet!AD60,0)-AD98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE79*Worksheet!AE60,0)-AE98,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH79*Worksheet!AH60,0)-AH98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI79*Worksheet!AI60,0)-AI98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ79*Worksheet!AJ60,0)-AJ98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK79*Worksheet!AK60,0)-AK98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL79*Worksheet!AL60,0)-AL98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM79*Worksheet!AM60,0)-AM98,0)","v":0},null,"Rx Brand Non-Formulary (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP79*Worksheet!AP60,0)-AP98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ79*Worksheet!AQ60,0)-AQ98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR79*Worksheet!AR60,0)-AR98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS79*Worksheet!AS60,0)-AS98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT79*Worksheet!AT60,0)-AT98,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU79*Worksheet!AU60,0)-AU98,0)","v":0}]
["Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!B80*Worksheet!B61,0)-B99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!C80*Worksheet!C61,0)-C99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!D80*Worksheet!D61,0)-D99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!E80*Worksheet!E61,0)-E99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!F80*Worksheet!F61,0)-F99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$G$50=\"Yes\",Worksheet!G80*Worksheet!G61,0)-G99,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!J80*Worksheet!J61,0)-J99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!K80*Worksheet!K61,0)-K99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!L80*Worksheet!L61,0)-L99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!M80*Worksheet!M61,0)-M99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!N80*Worksheet!N61,0)-N99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$J$50=\"Yes\",Worksheet!O80*Worksheet!O61,0)-O99,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!R80*Worksheet!R61,0)-R99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!S80*Worksheet!S61,0)-S99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!T80*Worksheet!T61,0)-T99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!U80*Worksheet!U61,0)-U99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!V80*Worksheet!V61,0)-V99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$M$50=\"Yes\",Worksheet!W80*Worksheet!W61,0)-W99,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!Z80*Worksheet!Z61,0)-Z99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AA80*Worksheet!AA61,0)-AA99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AB80*Worksheet!AB61,0)-AB99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AC80*Worksheet!AC61,0)-AC99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AD80*Worksheet!AD61,0)-AD99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$P$50=\"Yes\",Worksheet!AE80*Worksheet!AE61,0)-AE99,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AH80*Worksheet!AH61,0)-AH99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AI80*Worksheet!AI61,0)-AI99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AJ80*Worksheet!AJ61,0)-AJ99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AK80*Worksheet!AK61,0)-AK99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AL80*Worksheet!AL61,0)-AL99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$S$50=\"Yes\",Worksheet!AM80*Worksheet!AM61,0)-AM99,0)","v":0},null,"Rx Specialty (Mail):",{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AP80*Worksheet!AP61,0)-AP99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AQ80*Worksheet!AQ61,0)-AQ99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AR80*Worksheet!AR61,0)-AR99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AS80*Worksheet!AS61,0)-AS99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AT80*Worksheet!AT61,0)-AT99,0)","v":0},{"$f":"MAX(IF('1. Plan Inputs'!$V$50=\"Yes\",Worksheet!AU80*Worksheet!AU61,0)-AU99,0)","v":0}]
[]
[]
["Other Expenses:",{"$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(B83:B91)","v":0},{"$f":"SUM(C83:C91)","v":0},0,0,0,0,null,"Individual Medical Copayments:",{"$f":"SUM(J83:J91)","v":0},{"$f":"SUM(K83:K91)","v":0},{"$f":"SUM(L83:L91)","v":0},0,0,{"$f":"SUM(O83:O91)","v":0},null,"Individual Medical Copayments:",{"$f":"SUM(R83:R91)","v":0},{"$f":"SUM(S83:S91)","v":0},{"$f":"SUM(T83:T91)","v":0},0,0,{"$f":"SUM(W83:W91)","v":0},null,"Individual Medical Copayments:",{"$f":"SUM(Z83:Z91)","v":0},{"$f":"SUM(AA83:AA91)","v":0},{"$f":"SUM(AB83:AB91)","v":0},0,0,{"$f":"SUM(AE83:AE91)","v":0},null,"Individual Medical Copayments:",{"$f":"SUM(AH83:AH91)","v":0},{"$f":"SUM(AI83:AI91)","v":0},{"$f":"SUM(AJ83:AJ91)","v":0},0,0,{"$f":"SUM(AM83:AM91)","v":0},null,"Individual Medical Copayments:",{"$f":"SUM(AP83:AP91)","v":0},{"$f":"SUM(AQ83:AQ91)","v":0},{"$f":"SUM(AR83:AR91)","v":0},0,0,{"$f":"SUM(AU83:AU91)","v":0}]
[]
["Family Medical Copayments:",{"$f":"B123","v":0},{"$f":"C123+B125","v":0},{"$f":"D123+C125","v":0},{"$f":"E123+D125","v":0},{"$f":"F123+E125","v":0},{"$f":"G123+F125","v":0},null,"Family Medical Copayments:",{"$f":"J123","v":0},{"$f":"K123+J125","v":0},{"$f":"L123+K125","v":0},{"$f":"M123+L125","v":0},{"$f":"N123+M125","v":0},{"$f":"O123+N125","v":0},null,"Family Medical Copayments:",{"$f":"R123","v":0},{"$f":"S123+R125","v":0},{"$f":"T123+S125","v":0},{"$f":"U123+T125","v":0},{"$f":"V123+U125","v":0},{"$f":"W123+V125","v":0},null,"Family Medical Copayments:",{"$f":"Z123","v":0},{"$f":"AA123+Z125","v":0},{"$f":"AB123+AA125","v":0},{"$f":"AC123+AB125","v":0},{"$f":"AD123+AC125","v":0},{"$f":"AE123+AD125","v":0},null,"Family Medical Copayments:",{"$f":"AH123","v":0},{"$f":"AI123+AH125","v":0},{"$f":"AJ123+AI125","v":0},{"$f":"AK123+AJ125","v":0},{"$f":"AL123+AK125","v":0},{"$f":"AM123+AL125","v":0},null,"Family Medical Copayments:",{"$f":"AP123","v":0},{"$f":"AQ123+AP125","v":0},{"$f":"AR123+AQ125","v":0},{"$f":"AS123+AR125","v":0},{"$f":"AT123+AS125","v":0},{"$f":"AU123+AT125","v":0}]
[]
["Individual Rx Copayments:",{"$f":"SUM(B92:B99)","v":0},{"$f":"SUM(C92:C99)","v":0},0,0,0,0,null,"Individual Rx Copayments:",{"$f":"SUM(J92:J99)","v":0},{"$f":"SUM(K92:K99)","v":0},0,0,0,0,null,"Individual Rx Copayments:",{"$f":"SUM(R92:R99)","v":0},{"$f":"SUM(S92:S99)","v":0},0,0,0,{"$f":"SUM(W92:W99)","v":0},null,"Individual Rx Copayments:",{"$f":"SUM(Z92:Z99)","v":0},{"$f":"SUM(AA92:AA99)","v":0},0,0,0,{"$f":"SUM(AE92:AE99)","v":0},null,"Individual Rx Copayments:",{"$f":"SUM(AH92:AH99)","v":0},{"$f":"SUM(AI92:AI99)","v":0},0,0,0,{"$f":"SUM(AM92:AM99)","v":0},null,"Individual Rx Copayments:",{"$f":"SUM(AP92:AP99)","v":0},{"$f":"SUM(AQ92:AQ99)","v":0},0,0,0,{"$f":"SUM(AU92:AU99)","v":0}]
[]
["Family Rx Copayments:",{"$f":"B127","v":0},{"$f":"C127+B129","v":0},{"$f":"D127+C129","v":0},0,0,0,null,"Family Rx Copayments:",{"$f":"J127","v":0},{"$f":"K127+J129","v":0},{"$f":"L127+K129","v":0},{"$f":"M127+L129","v":0},{"$f":"N127+M129","v":0},{"$f":"O127+N129","v":0},null,"Family Rx Copayments:",{"$f":"R127","v":0},{"$f":"S127+R129","v":0},{"$f":"T127+S129","v":0},{"$f":"U127+T129","v":0},{"$f":"V127+U129","v":0},{"$f":"W127+V129","v":0},null,"Family Rx Copayments:",{"$f":"Z127","v":0},{"$f":"AA127+Z129","v":0},{"$f":"AB127+AA129","v":0},{"$f":"AC127+AB129","v":0},{"$f":"AD127+AC129","v":0},{"$f":"AE127+AD129","v":0},null,"Family Rx Copayments:",{"$f":"AH127","v":0},{"$f":"AI127+AH129","v":0},{"$f":"AJ127+AI129","v":0},{"$f":"AK127+AJ129","v":0},{"$f":"AL127+AK129","v":0},{"$f":"AM127+AL129","v":0},null,"Family Rx Copayments:",{"$f":"AP127","v":0},{"$f":"AQ127+AP129","v":0},{"$f":"AR127+AQ129","v":0},{"$f":"AS127+AR129","v":0},{"$f":"AT127+AS129","v":0},{"$f":"AU127+AT129","v":0}]
[]
["Individual Applicable Total:",{"$f":"SUM(B102:B118,B121)","v":0},{"$f":"SUM(C102:C118,C121)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(J102:J118,J121)","v":0},{"$f":"SUM(K102:K118,K121)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(R102:R118,R121)","v":0},{"$f":"SUM(S102:S118,S121)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(Z102:Z118,Z121)","v":0},{"$f":"SUM(AA102:AA118,AA121)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(AH102:AH118,AH121)","v":0},{"$f":"SUM(AI102:AI118,AI121)","v":0},0,0,0,0,null,"Individual Applicable Total:",{"$f":"SUM(AP102:AP118,AP121)","v":0},{"$f":"SUM(AQ102:AQ118,AQ121)","v":0},0,0,0,0]
[]
["Family Applicable Total:",{"$f":"B131","v":0},{"$f":"B133+C131","v":0},{"$f":"D131+C133","v":0},{"$f":"E131+D133","v":0},{"$f":"F131+E133","v":0},{"$f":"G131+F133","v":0},null,"Family Applicable Total:",{"$f":"J131","v":0},{"$f":"J133+K131","v":0},{"$f":"L131+K133","v":0},{"$f":"M131+L133","v":0},{"$f":"N131+M133","v":0},{"$f":"O131+N133","v":0},null,"Family Applicable Total:",{"$f":"R131","v":0},{"$f":"R133+S131","v":0},{"$f":"T131+S133","v":0},{"$f":"U131+T133","v":0},{"$f":"V131+U133","v":0},{"$f":"W131+V133","v":0},null,"Family Applicable Total:",{"$f":"Z131","v":0},{"$f":"Z133+AA131","v":0},{"$f":"AB131+AA133","v":0},{"$f":"AC131+AB133","v":0},{"$f":"AD131+AC133","v":0},{"$f":"AE131+AD133","v":0},null,"Family Applicable Total:",{"$f":"AH131","v":0},{"$f":"AH133+AI131","v":0},{"$f":"AJ131+AI133","v":0},{"$f":"AK131+AJ133","v":0},{"$f":"AL131+AK133","v":0},{"$f":"AM131+AL133","v":0},null,"Family Applicable Total:",{"$f":"AP131","v":0},{"$f":"AP133+AQ131","v":0},{"$f":"AR131+AQ133","v":0},{"$f":"AS131+AR133","v":0},{"$f":"AT131+AS133","v":0},{"$f":"AU131+AT133","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",{"$f":"B131","v":0},{"$f":"MIN(B137,B19)","v":0},{"$f":"B137-C137","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D137*B21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!B123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!B127,0),Worksheet!D137*((Worksheet!B21*SUM(Worksheet!B102:B110,Worksheet!B121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!B111:B118,Worksheet!B158:B165),0))/SUM(Worksheet!B102:B121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!B123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!B127,0)),0)","v":0},{"$f":"MIN(E137+C137,B22)","v":0},null,null,"Member1",{"$f":"J131","v":0},{"$f":"MIN(J137,J19)","v":0},{"$f":"J137-K137","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L137*J21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!J123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!J127,0),Worksheet!L137*((Worksheet!J21*SUM(Worksheet!J102:J110,Worksheet!J121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!J111:J118,Worksheet!J158:J165),0))/SUM(Worksheet!J102:J121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!J123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!J127,0)),0)","v":0},{"$f":"MIN(M137+K137,J22)","v":0},null,null,"Member1",{"$f":"R131","v":0},{"$f":"MIN(R137,R19)","v":0},{"$f":"R137-S137","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T137*R21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!R123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!R127,0),Worksheet!T137*((Worksheet!R21*SUM(Worksheet!R102:R110,Worksheet!R121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!R111:R118,Worksheet!R158:R165),0))/SUM(Worksheet!R102:R121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!R123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!R127,0)),0)","v":0},{"$f":"MIN(U137+S137,R22)","v":0},null,null,"Member1",{"$f":"Z131","v":0},{"$f":"MIN(Z137,Z19)","v":0},{"$f":"Z137-AA137","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB137*Z21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!Z123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!Z127,0),Worksheet!AB137*((Worksheet!Z21*SUM(Worksheet!Z102:Z110,Worksheet!Z121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!Z111:Z118,Worksheet!Z158:Z165),0))/SUM(Worksheet!Z102:Z121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!Z123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!Z127,0)),0)","v":0},{"$f":"MIN(AC137+AA137,Z22)","v":0},null,null,"Member1",{"$f":"AH131","v":0},{"$f":"MIN(AH137,AH19)","v":0},{"$f":"AH137-AI137","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ137*AH21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AH123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AH127,0),Worksheet!AJ137*((Worksheet!AH21*SUM(Worksheet!AH102:AH110,Worksheet!AH121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AH111:AH118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AH102:AH121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AH123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AH127,0)),0)","v":0},{"$f":"MIN(AK137+AI137,AH22)","v":0},null,null,"Member1",{"$f":"AP131","v":0},{"$f":"MIN(AP137,AP19)","v":0},{"$f":"AP137-AQ137","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR137*AP21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AP123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AP127,0),Worksheet!AR137*((Worksheet!AP21*SUM(Worksheet!AP102:AP110,Worksheet!AP121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AP111:AP118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AP102:AP121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AP123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AP127,0)),0)","v":0},{"$f":"MIN(AS137+AQ137,AP22)","v":0}]
["Member2",{"$f":"C131","v":0},{"$f":"IF(MIN(B138,C19)+SUM(C137)<C20,MIN(B138,C19),C20-SUM(C137))","v":0},{"$f":"B138-C138","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D138*C21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!C123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!C127,0),Worksheet!D138*((Worksheet!C21*SUM(Worksheet!C102:C110,Worksheet!C121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!C111:C118,Worksheet!B158:B165),0))/SUM(Worksheet!C102:C121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!C123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!C127,0)),0)","v":0},{"$f":"IF(MIN(C138+E138,C22)+SUM(F137)<C23,MIN(C138+E138,C22),C23-SUM(F137))","v":0},null,null,"Member2",{"$f":"K131","v":0},{"$f":"IF(MIN(J138,K19)+SUM(K137)<K20,MIN(J138,K19),K20-SUM(K137))","v":0},{"$f":"J138-K138","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L138*K21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!K123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!K127,0),Worksheet!L138*((Worksheet!K21*SUM(Worksheet!K102:K110,Worksheet!K121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!K111:K118,Worksheet!J158:J165),0))/SUM(Worksheet!K102:K121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!K123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!K127,0)),0)","v":0},{"$f":"IF(MIN(K138+M138,K22)+SUM(N137)<K23,MIN(K138+M138,K22),K23-SUM(N137))","v":0},null,null,"Member2",{"$f":"S131","v":0},{"$f":"IF(MIN(R138,S19)+SUM(S137)<S20,MIN(R138,S19),S20-SUM(S137))","v":0},{"$f":"R138-S138","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T138*S21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!S123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!S127,0),Worksheet!T138*((Worksheet!S21*SUM(Worksheet!S102:S110,Worksheet!S121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!S111:S118,Worksheet!R158:R165),0))/SUM(Worksheet!S102:S121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!S123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!S127,0)),0)","v":0},{"$f":"IF(MIN(S138+U138,S22)+SUM(V137)<S23,MIN(S138+U138,S22),S23-SUM(V137))","v":0},null,null,"Member2",{"$f":"AA131","v":0},{"$f":"IF(MIN(Z138,AA19)+SUM(AA137)<AA20,MIN(Z138,AA19),AA20-SUM(AA137))","v":0},{"$f":"Z138-AA138","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB138*AA21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AA123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AA127,0),Worksheet!AB138*((Worksheet!AA21*SUM(Worksheet!AA102:AA110,Worksheet!AA121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AA111:AA118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AA102:AA121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AA123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AA127,0)),0)","v":0},{"$f":"IF(MIN(AA138+AC138,AA22)+SUM(AD137)<AA23,MIN(AA138+AC138,AA22),AA23-SUM(AD137))","v":0},null,null,"Member2",{"$f":"AI131","v":0},{"$f":"IF(MIN(AH138,AI19)+SUM(AI137)<AI20,MIN(AH138,AI19),AI20-SUM(AI137))","v":0},{"$f":"AH138-AI138","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ138*AI21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AI123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AI127,0),Worksheet!AJ138*((Worksheet!AI21*SUM(Worksheet!AI102:AI110,Worksheet!AI121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AI111:AI118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AI102:AI121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AI123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AI127,0)),0)","v":0},{"$f":"IF(MIN(AI138+AK138,AI22)+SUM(AL137)<AI23,MIN(AI138+AK138,AI22),AI23-SUM(AL137))","v":0},null,null,"Member2",{"$f":"AQ131","v":0},{"$f":"IF(MIN(AP138,AQ19)+SUM(AQ137)<AQ20,MIN(AP138,AQ19),AQ20-SUM(AQ137))","v":0},{"$f":"AP138-AQ138","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR138*AQ21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AQ123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AQ127,0),Worksheet!AR138*((Worksheet!AQ21*SUM(Worksheet!AQ102:AQ110,Worksheet!AQ121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AQ111:AQ118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AQ102:AQ121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AQ123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AQ127,0)),0)","v":0},{"$f":"IF(MIN(AQ138+AS138,AQ22)+SUM(AT137)<AQ23,MIN(AQ138+AS138,AQ22),AQ23-SUM(AT137))","v":0}]
["Member3",{"$f":"D131","v":0},{"$f":"IF(MIN(B139,D19)+SUM(C137:C138)<D20,MIN(B139,D19),D20-SUM(C137:C138))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D139*D21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!D123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!D127,0),Worksheet!D139*((Worksheet!D21*SUM(Worksheet!D102:D110,Worksheet!D121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!D111:D118,Worksheet!B158:B165),0))/SUM(Worksheet!D102:D121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!D123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!D127,0)),0)","v":0},{"$f":"IF(MIN(C139+E139,D22)+SUM(F137:F138)<D23,MIN(C139+E139,D22),D23-SUM(F137:F138))","v":0},null,null,"Member3",{"$f":"L131","v":0},{"$f":"IF(MIN(J139,L19)+SUM(K137:K138)<L20,MIN(J139,L19),L20-SUM(K137:K138))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L139*L21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!L123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!L127,0),Worksheet!L139*((Worksheet!L21*SUM(Worksheet!L102:L110,Worksheet!L121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!L111:L118,Worksheet!J158:J165),0))/SUM(Worksheet!L102:L121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!L123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!L127,0)),0)","v":0},{"$f":"IF(MIN(K139+M139,L22)+SUM(N137:N138)<L23,MIN(K139+M139,L22),L23-SUM(N137:N138))","v":0},null,null,"Member3",{"$f":"T131","v":0},{"$f":"IF(MIN(R139,T19)+SUM(S137:S138)<T20,MIN(R139,T19),T20-SUM(S137:S138))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T139*T21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!T123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!T127,0),Worksheet!T139*((Worksheet!T21*SUM(Worksheet!T102:T110,Worksheet!T121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!T111:T118,Worksheet!R158:R165),0))/SUM(Worksheet!T102:T121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!T123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!T127,0)),0)","v":0},{"$f":"IF(MIN(S139+U139,T22)+SUM(V137:V138)<T23,MIN(S139+U139,T22),T23-SUM(V137:V138))","v":0},null,null,"Member3",{"$f":"AB131","v":0},{"$f":"IF(MIN(Z139,AB19)+SUM(AA137:AA138)<AB20,MIN(Z139,AB19),AB20-SUM(AA137:AA138))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB139*AB21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AB123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AB127,0),Worksheet!AB139*((Worksheet!AB21*SUM(Worksheet!AB102:AB110,Worksheet!AB121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AB111:AB118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AB102:AB121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AB123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AB127,0)),0)","v":0},{"$f":"IF(MIN(AA139+AC139,AB22)+SUM(AD137:AD138)<AB23,MIN(AA139+AC139,AB22),AB23-SUM(AD137:AD138))","v":0},null,null,"Member3",{"$f":"AJ131","v":0},{"$f":"IF(MIN(AH139,AJ19)+SUM(AI137:AI138)<AJ20,MIN(AH139,AJ19),AJ20-SUM(AI137:AI138))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ139*AJ21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AJ123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AJ127,0),Worksheet!AJ139*((Worksheet!AJ21*SUM(Worksheet!AJ102:AJ110,Worksheet!AJ121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AJ111:AJ118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AJ102:AJ121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AJ123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AJ127,0)),0)","v":0},{"$f":"IF(MIN(AI139+AK139,AJ22)+SUM(AL137:AL138)<AJ23,MIN(AI139+AK139,AJ22),AJ23-SUM(AL137:AL138))","v":0},null,null,"Member3",{"$f":"AR131","v":0},{"$f":"IF(MIN(AP139,AR19)+SUM(AQ137:AQ138)<AR20,MIN(AP139,AR19),AR20-SUM(AQ137:AQ138))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR139*AR21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AR123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AR127,0),Worksheet!AR139*((Worksheet!AR21*SUM(Worksheet!AR102:AR110,Worksheet!AR121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AR111:AR118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AR102:AR121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AR123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AR127,0)),0)","v":0},{"$f":"IF(MIN(AQ139+AS139,AR22)+SUM(AT137:AT138)<AR23,MIN(AQ139+AS139,AR22),AR23-SUM(AT137:AT138))","v":0}]
["Member4",{"$f":"E131","v":0},{"$f":"IF(MIN(B140,E19)+SUM(C137:C139)<E20,MIN(B140,E19),E20-SUM(C137:C139))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D140*E21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!E123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!E127,0),Worksheet!D140*((Worksheet!E21*SUM(Worksheet!E102:E110,Worksheet!E121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!E111:E118,Worksheet!B158:B165),0))/SUM(Worksheet!E102:E121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!E123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!E127,0)),0)","v":0},{"$f":"IF(MIN(C140+E140,E22)+SUM(F137:F139)<E23,MIN(C140+E140,E22),E23-SUM(F137:F139))","v":0},null,null,"Member4",{"$f":"M131","v":0},{"$f":"IF(MIN(J140,M19)+SUM(K137:K139)<M20,MIN(J140,M19),M20-SUM(K137:K139))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L140*M21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!M123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!M127,0),Worksheet!L140*((Worksheet!M21*SUM(Worksheet!M102:M110,Worksheet!M121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!M111:M118,Worksheet!J158:J165),0))/SUM(Worksheet!M102:M121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!M123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!M127,0)),0)","v":0},{"$f":"IF(MIN(K140+M140,M22)+SUM(N137:N139)<M23,MIN(K140+M140,M22),M23-SUM(N137:N139))","v":0},null,null,"Member4",{"$f":"U131","v":0},{"$f":"IF(MIN(R140,U19)+SUM(S137:S139)<U20,MIN(R140,U19),U20-SUM(S137:S139))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T140*U21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!U123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!U127,0),Worksheet!T140*((Worksheet!U21*SUM(Worksheet!U102:U110,Worksheet!U121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!U111:U118,Worksheet!R158:R165),0))/SUM(Worksheet!U102:U121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!U123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!U127,0)),0)","v":0},{"$f":"IF(MIN(S140+U140,U22)+SUM(V137:V139)<U23,MIN(S140+U140,U22),U23-SUM(V137:V139))","v":0},null,null,"Member4",{"$f":"AC131","v":0},{"$f":"IF(MIN(Z140,AC19)+SUM(AA137:AA139)<AC20,MIN(Z140,AC19),AC20-SUM(AA137:AA139))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB140*AC21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AC123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AC127,0),Worksheet!AB140*((Worksheet!AC21*SUM(Worksheet!AC102:AC110,Worksheet!AC121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AC111:AC118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AC102:AC121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AC123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AC127,0)),0)","v":0},{"$f":"IF(MIN(AA140+AC140,AC22)+SUM(AD137:AD139)<AC23,MIN(AA140+AC140,AC22),AC23-SUM(AD137:AD139))","v":0},null,null,"Member4",{"$f":"AK131","v":0},{"$f":"IF(MIN(AH140,AK19)+SUM(AI137:AI139)<AK20,MIN(AH140,AK19),AK20-SUM(AI137:AI139))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ140*AK21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AK123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AK127,0),Worksheet!AJ140*((Worksheet!AK21*SUM(Worksheet!AK102:AK110,Worksheet!AK121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AK111:AK118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AK102:AK121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AK123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AK127,0)),0)","v":0},{"$f":"IF(MIN(AI140+AK140,AK22)+SUM(AL137:AL139)<AK23,MIN(AI140+AK140,AK22),AK23-SUM(AL137:AL139))","v":0},null,null,"Member4",{"$f":"AS131","v":0},{"$f":"IF(MIN(AP140,AS19)+SUM(AQ137:AQ139)<AS20,MIN(AP140,AS19),AS20-SUM(AQ137:AQ139))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR140*AS21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AS123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AS127,0),Worksheet!AR140*((Worksheet!AS21*SUM(Worksheet!AS102:AS110,Worksheet!AS121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AS111:AS118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AS102:AS121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AS123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AS127,0)),0)","v":0},{"$f":"IF(MIN(AQ140+AS140,AS22)+SUM(AT137:AT139)<AS23,MIN(AQ140+AS140,AS22),AS23-SUM(AT137:AT139))","v":0}]
["Member5",{"$f":"F131","v":0},{"$f":"IF(MIN(B141,F19)+SUM(C137:C140)<F20,MIN(B141,F19),F20-SUM(C137:C140))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D141*F21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!F123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!F127,0),Worksheet!D141*((Worksheet!F21*SUM(Worksheet!F102:F110,Worksheet!F121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!F111:F118,Worksheet!B158:B165),0))/SUM(Worksheet!F102:F121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!F123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!F127,0)),0)","v":0},{"$f":"IF(MIN(C141+E141,F22)+SUM(F137:F140)<F23,MIN(C141+E141,F22),F23-SUM(F137:F140))","v":0},null,null,"Member5",{"$f":"N131","v":0},{"$f":"IF(MIN(J141,N19)+SUM(K137:K140)<N20,MIN(J141,N19),N20-SUM(K137:K140))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L141*N21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!N123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!N127,0),Worksheet!L141*((Worksheet!N21*SUM(Worksheet!N102:N110,Worksheet!N121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!N111:N118,Worksheet!J158:J165),0))/SUM(Worksheet!N102:N121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!N123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!N127,0)),0)","v":0},{"$f":"IF(MIN(K141+M141,N22)+SUM(N137:N140)<N23,MIN(K141+M141,N22),N23-SUM(N137:N140))","v":0},null,null,"Member5",{"$f":"V131","v":0},{"$f":"IF(MIN(R141,V19)+SUM(S137:S140)<V20,MIN(R141,V19),V20-SUM(S137:S140))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T141*V21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!V123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!V127,0),Worksheet!T141*((Worksheet!V21*SUM(Worksheet!V102:V110,Worksheet!V121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!V111:V118,Worksheet!R158:R165),0))/SUM(Worksheet!V102:V121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!V123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!V127,0)),0)","v":0},{"$f":"IF(MIN(S141+U141,V22)+SUM(V137:V140)<V23,MIN(S141+U141,V22),V23-SUM(V137:V140))","v":0},null,null,"Member5",{"$f":"AD131","v":0},{"$f":"IF(MIN(Z141,AD19)+SUM(AA137:AA140)<AD20,MIN(Z141,AD19),AD20-SUM(AA137:AA140))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB141*AD21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AD123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AD127,0),Worksheet!AB141*((Worksheet!AD21*SUM(Worksheet!AD102:AD110,Worksheet!AD121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AD111:AD118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AD102:AD121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AD123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AD127,0)),0)","v":0},{"$f":"IF(MIN(AA141+AC141,AD22)+SUM(AD137:AD140)<AD23,MIN(AA141+AC141,AD22),AD23-SUM(AD137:AD140))","v":0},null,null,"Member5",{"$f":"AL131","v":0},{"$f":"IF(MIN(AH141,AL19)+SUM(AI137:AI140)<AL20,MIN(AH141,AL19),AL20-SUM(AI137:AI140))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ141*AL21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AL123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AL127,0),Worksheet!AJ141*((Worksheet!AL21*SUM(Worksheet!AL102:AL110,Worksheet!AL121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AL111:AL118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AL102:AL121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AL123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AL127,0)),0)","v":0},{"$f":"IF(MIN(AI141+AK141,AL22)+SUM(AL137:AL140)<AL23,MIN(AI141+AK141,AL22),AL23-SUM(AL137:AL140))","v":0},null,null,"Member5",{"$f":"AT131","v":0},{"$f":"IF(MIN(AP141,AT19)+SUM(AQ137:AQ140)<AT20,MIN(AP141,AT19),AT20-SUM(AQ137:AQ140))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR141*AT21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AT123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AT127,0),Worksheet!AR141*((Worksheet!AT21*SUM(Worksheet!AT102:AT110,Worksheet!AT121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AT111:AT118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AT102:AT121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AT123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AT127,0)),0)","v":0},{"$f":"IF(MIN(AQ141+AS141,AT22)+SUM(AT137:AT140)<AT23,MIN(AQ141+AS141,AT22),AT23-SUM(AT137:AT140))","v":0}]
["Member6",{"$f":"G131","v":0},{"$f":"IF(MIN(B142,G19)+SUM(C137:C141)<G20,MIN(B142,G19),G20-SUM(C137:C141))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D142*G21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!G123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!G127,0),Worksheet!D142*((Worksheet!G21*SUM(Worksheet!G102:G110,Worksheet!G121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!G111:G118,Worksheet!B158:B165),0))/SUM(Worksheet!G102:G121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!G123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!G127,0)),0)","v":0},{"$f":"IF(MIN(C142+E142,G22)+SUM(F137:F141)<G23,MIN(C142+E142,G22),G23-SUM(F137:F141))","v":0},null,null,"Member6",{"$f":"O131","v":0},{"$f":"IF(MIN(J142,O19)+SUM(K137:K141)<O20,MIN(J142,O19),O20-SUM(K137:K141))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L142*O21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!O123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!O127,0),Worksheet!L142*((Worksheet!O21*SUM(Worksheet!O102:O110,Worksheet!O121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!O111:O118,Worksheet!J158:J165),0))/SUM(Worksheet!O102:O121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!O123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!O127,0)),0)","v":0},{"$f":"IF(MIN(K142+M142,O22)+SUM(N137:N141)<O23,MIN(K142+M142,O22),O23-SUM(N137:N141))","v":0},null,null,"Member6",{"$f":"W131","v":0},{"$f":"IF(MIN(R142,W19)+SUM(S137:S141)<W20,MIN(R142,W19),W20-SUM(S137:S141))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T142*W21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!W123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!W127,0),Worksheet!T142*((Worksheet!W21*SUM(Worksheet!W102:W110,Worksheet!W121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!W111:W118,Worksheet!R158:R165),0))/SUM(Worksheet!W102:W121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!W123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!W127,0)),0)","v":0},{"$f":"IF(MIN(S142+U142,W22)+SUM(V137:V141)<W23,MIN(S142+U142,W22),W23-SUM(V137:V141))","v":0},null,null,"Member6",{"$f":"AE131","v":0},{"$f":"IF(MIN(Z142,AE19)+SUM(AA137:AA141)<AE20,MIN(Z142,AE19),AE20-SUM(AA137:AA141))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB142*AE21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AE123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AE127,0),Worksheet!AB142*((Worksheet!AE21*SUM(Worksheet!AE102:AE110,Worksheet!AE121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AE111:AE118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AE102:AE121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AE123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AE127,0)),0)","v":0},{"$f":"IF(MIN(AA142+AC142,AE22)+SUM(AD137:AD141)<AE23,MIN(AA142+AC142,AE22),AE23-SUM(AD137:AD141))","v":0},null,null,"Member6",{"$f":"AM131","v":0},{"$f":"IF(MIN(AH142,AM19)+SUM(AI137:AI141)<AM20,MIN(AH142,AM19),AM20-SUM(AI137:AI141))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ142*AM21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AM123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AM127,0),Worksheet!AJ142*((Worksheet!AM21*SUM(Worksheet!AM102:AM110,Worksheet!AM121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AM111:AM118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AM102:AM121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AM123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AM127,0)),0)","v":0},{"$f":"IF(MIN(AI142+AK142,AM22)+SUM(AL137:AL141)<AM23,MIN(AI142+AK142,AM22),AM23-SUM(AL137:AL141))","v":0},null,null,"Member6",{"$f":"AU131","v":0},{"$f":"IF(MIN(AP142,AU19)+SUM(AQ137:AQ141)<AU20,MIN(AP142,AU19),AU20-SUM(AQ137:AQ141))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR142*AU21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AU123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AU127,0),Worksheet!AR142*((Worksheet!AU21*SUM(Worksheet!AU102:AU110,Worksheet!AU121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AU111:AU118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AU102:AU121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AU123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AU127,0)),0)","v":0},{"$f":"IF(MIN(AQ142+AS142,AU22)+SUM(AT137:AT141)<AU23,MIN(AQ142+AS142,AU22),AU23-SUM(AT137:AT141))","v":0}]
["Total",{"$f":"SUM(B137:B142)","v":0},{"$f":"SUM(C137:C142)","v":0},{"$f":"SUM(D137:D142)","v":0},{"$f":"SUM(E137:E142)","v":0},{"$f":"SUM(F137:F142)+IF('1. Plan Inputs'!G46=\"Yes\",0,SUM(Worksheet!B123:G123))+IF('1. Plan Inputs'!G48=\"Yes\",0,SUM(Worksheet!B127:G127))+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D137*SUMPRODUCT(B111:B118,B158:B165/SUM(B102:B121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D138*SUMPRODUCT(C111:C118,B158:B165/SUM(C102:C121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D139*SUMPRODUCT(D111:D118,B158:B165/SUM(D102:D121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D140*SUMPRODUCT(E111:E118,B158:B165/SUM(E102:E121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D141*SUMPRODUCT(F111:F118,B158:B165/SUM(F102:F121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D142*SUMPRODUCT(G111:G118,B158:B165/SUM(G102:G121))),0)","v":0},null,null,"Total",{"$f":"SUM(J137:J142)","v":0},{"$f":"SUM(K137:K142)","v":0},{"$f":"SUM(L137:L142)","v":0},{"$f":"SUM(M137:M142)","v":0},{"$f":"SUM(N137:N142)+IF('1. Plan Inputs'!J46=\"Yes\",0,SUM(Worksheet!J123:O123))+IF('1. Plan Inputs'!J48=\"Yes\",0,SUM(Worksheet!J127:O127))+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L137*SUMPRODUCT(J111:J118,J158:J165/SUM(J102:J121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L138*SUMPRODUCT(K111:K118,J158:J165/SUM(K102:K121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L139*SUMPRODUCT(L111:L118,J158:J165/SUM(L102:L121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L140*SUMPRODUCT(M111:M118,J158:J165/SUM(M102:M121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L141*SUMPRODUCT(N111:N118,J158:J165/SUM(N102:N121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L142*SUMPRODUCT(O111:O118,J158:J165/SUM(O102:O121))),0)","v":0},null,null,"Total",{"$f":"SUM(R137:R142)","v":0},{"$f":"SUM(S137:S142)","v":0},{"$f":"SUM(T137:T142)","v":0},{"$f":"SUM(U137:U142)","v":0},{"$f":"SUM(V137:V142)+IF('1. Plan Inputs'!M46=\"Yes\",0,SUM(Worksheet!R123:W123))+IF('1. Plan Inputs'!M48=\"Yes\",0,SUM(Worksheet!R127:W127))+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T137*SUMPRODUCT(R111:R118,R158:R165/SUM(R102:R121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T138*SUMPRODUCT(S111:S118,R158:R165/SUM(S102:S121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T139*SUMPRODUCT(T111:T118,R158:R165/SUM(T102:T121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T140*SUMPRODUCT(U111:U118,R158:R165/SUM(U102:U121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T141*SUMPRODUCT(V111:V118,R158:R165/SUM(V102:V121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T142*SUMPRODUCT(W111:W118,R158:R165/SUM(W102:W121))),0)","v":0},null,null,"Total",{"$f":"SUM(Z137:Z142)","v":0},{"$f":"SUM(AA137:AA142)","v":0},{"$f":"SUM(AB137:AB142)","v":0},{"$f":"SUM(AC137:AC142)","v":0},{"$f":"SUM(AD137:AD142)+IF('1. Plan Inputs'!P46=\"Yes\",0,SUM(Worksheet!Z123:AE123))+IF('1. Plan Inputs'!P48=\"Yes\",0,SUM(Worksheet!Z127:AE127))+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB137*SUMPRODUCT(Z111:Z118,Z158:Z165/SUM(Z102:Z121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB138*SUMPRODUCT(AA111:AA118,Z158:Z165/SUM(AA102:AA121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB139*SUMPRODUCT(AB111:AB118,Z158:Z165/SUM(AB102:AB121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB140*SUMPRODUCT(AC111:AC118,Z158:Z165/SUM(AC102:AC121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB141*SUMPRODUCT(AD111:AD118,Z158:Z165/SUM(AD102:AD121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB142*SUMPRODUCT(AE111:AE118,Z158:Z165/SUM(AE102:AE121))),0)","v":0},null,null,"Total",{"$f":"SUM(AH137:AH142)","v":0},{"$f":"SUM(AI137:AI142)","v":0},{"$f":"SUM(AJ137:AJ142)","v":0},{"$f":"SUM(AK137:AK142)","v":0},{"$f":"SUM(AL137:AL142)+IF('1. Plan Inputs'!S46=\"Yes\",0,SUM(Worksheet!AH123:AM123))+IF('1. Plan Inputs'!S48=\"Yes\",0,SUM(Worksheet!AH127:AM127))+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ137*SUMPRODUCT(AH111:AH118,AH158:AH165/SUM(AH102:AH121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ138*SUMPRODUCT(AI111:AI118,AH158:AH165/SUM(AI102:AI121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ139*SUMPRODUCT(AJ111:AJ118,AH158:AH165/SUM(AJ102:AJ121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ140*SUMPRODUCT(AK111:AK118,AH158:AH165/SUM(AK102:AK121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ141*SUMPRODUCT(AL111:AL118,AH158:AH165/SUM(AL102:AL121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ142*SUMPRODUCT(AM111:AM118,AH158:AH165/SUM(AM102:AM121))),0)","v":0},null,null,"Total",{"$f":"SUM(AP137:AP142)","v":0},{"$f":"SUM(AQ137:AQ142)","v":0},{"$f":"SUM(AR137:AR142)","v":0},{"$f":"SUM(AS137:AS142)","v":0},{"$f":"SUM(AT137:AT142)+IF('1. Plan Inputs'!V46=\"Yes\",0,SUM(Worksheet!AP123:AU123))+IF('1. Plan Inputs'!V48=\"Yes\",0,SUM(Worksheet!AP127:AU127))+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR137*SUMPRODUCT(AP111:AP118,AP158:AP165/SUM(AP102:AP121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR138*SUMPRODUCT(AQ111:AQ118,AP158:AP165/SUM(AQ102:AQ121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR139*SUMPRODUCT(AR111:AR118,AP158:AP165/SUM(AR102:AR121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR140*SUMPRODUCT(AS111:AS118,AP158:AP165/SUM(AS102:AS121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR141*SUMPRODUCT(AT111:AT118,AP158:AP165/SUM(AT102:AT121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR142*SUMPRODUCT(AU111:AU118,AP158:AP165/SUM(AU102:AU121))),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",{"$f":"B131","v":0},{"$f":"MIN(B148,B20)","v":0},{"$f":"B148-C148","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D148*B21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!B123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!B127,0),Worksheet!D148*((Worksheet!B21*SUM(Worksheet!B102:B110,Worksheet!B121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!B111:B118,Worksheet!B158:B165),0))/SUM(Worksheet!B102:B121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!B123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!B127,0)),0)","v":0},{"$f":"MIN(E148+C148,B23)","v":0},null,null,"Member1",{"$f":"J131","v":0},{"$f":"MIN(J148,J20)","v":0},{"$f":"J148-K148","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L148*J21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!J123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!J127,0),Worksheet!L148*((Worksheet!J21*SUM(Worksheet!J102:J110,Worksheet!J121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!J111:J118,Worksheet!J158:J165),0))/SUM(Worksheet!J102:J121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!J123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!J127,0)),0)","v":0},{"$f":"MIN(M148+K148,J23)","v":0},null,null,"Member1",{"$f":"R131","v":0},{"$f":"MIN(R148,R20)","v":0},{"$f":"R148-S148","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T148*R21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!R123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!R127,0),Worksheet!T148*((Worksheet!R21*SUM(Worksheet!R102:R110,Worksheet!R121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!R111:R118,Worksheet!R158:R165),0))/SUM(Worksheet!R102:R121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!R123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!R127,0)),0)","v":0},{"$f":"MIN(U148+S148,R23)","v":0},null,null,"Member1",{"$f":"Z131","v":0},{"$f":"MIN(Z148,Z20)","v":0},{"$f":"Z148-AA148","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB148*Z21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!Z123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!Z127,0),Worksheet!AB148*((Worksheet!Z21*SUM(Worksheet!Z102:Z110,Worksheet!Z121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!Z111:Z118,Worksheet!Z158:Z165),0))/SUM(Worksheet!Z102:Z121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!Z123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!Z127,0)),0)","v":0},{"$f":"MIN(AC148+AA148,Z23)","v":0},null,null,"Member1",{"$f":"AH131","v":0},{"$f":"MIN(AH148,AH20)","v":0},{"$f":"AH148-AI148","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ148*AH21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AH123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AH127,0),Worksheet!AJ148*((Worksheet!AH21*SUM(Worksheet!AH102:AH110,Worksheet!AH121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AH111:AH118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AH102:AH121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AH123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AH127,0)),0)","v":0},{"$f":"MIN(AK148+AI148,AH23)","v":0},null,null,"Member1",{"$f":"AP131","v":0},{"$f":"MIN(AP148,AP20)","v":0},{"$f":"AP148-AQ148","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR148*AP21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AP123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AP127,0),Worksheet!AR148*((Worksheet!AP21*SUM(Worksheet!AP102:AP110,Worksheet!AP121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AP111:AP118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AP102:AP121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AP123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AP127,0)),0)","v":0},{"$f":"MIN(AS148+AQ148,AP23)","v":0}]
["Member2",{"$f":"C131","v":0},{"$f":"IF(B149+SUM(C148)<C20,B149,C20-SUM(C148))","v":0},{"$f":"B149-C149","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D149*C21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!C123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!C127,0),Worksheet!D149*((Worksheet!C21*SUM(Worksheet!C102:C110,Worksheet!C121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!C111:C118,Worksheet!B158:B165),0))/SUM(Worksheet!C102:C121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!C123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!C127,0)),0)","v":0},{"$f":"IF(C149+E149+SUM(F148)<C23,C149+E149,C23-SUM(F148))","v":0},null,null,"Member2",{"$f":"K131","v":0},{"$f":"IF(J149+SUM(K148)<K20,J149,K20-SUM(K148))","v":0},{"$f":"J149-K149","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L149*K21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!K123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!K127,0),Worksheet!L149*((Worksheet!K21*SUM(Worksheet!K102:K110,Worksheet!K121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!K111:K118,Worksheet!J158:J165),0))/SUM(Worksheet!K102:K121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!K123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!K127,0)),0)","v":0},{"$f":"IF(K149+M149+SUM(N148)<K23,K149+M149,K23-SUM(N148))","v":0},null,null,"Member2",{"$f":"S131","v":0},{"$f":"IF(R149+SUM(S148)<S20,R149,S20-SUM(S148))","v":0},{"$f":"R149-S149","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T149*S21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!S123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!S127,0),Worksheet!T149*((Worksheet!S21*SUM(Worksheet!S102:S110,Worksheet!S121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!S111:S118,Worksheet!R158:R165),0))/SUM(Worksheet!S102:S121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!S123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!S127,0)),0)","v":0},{"$f":"IF(S149+U149+SUM(V148)<S23,S149+U149,S23-SUM(V148))","v":0},null,null,"Member2",{"$f":"AA131","v":0},{"$f":"IF(Z149+SUM(AA148)<AA20,Z149,AA20-SUM(AA148))","v":0},{"$f":"Z149-AA149","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB149*AA21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AA123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AA127,0),Worksheet!AB149*((Worksheet!AA21*SUM(Worksheet!AA102:AA110,Worksheet!AA121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AA111:AA118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AA102:AA121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AA123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AA127,0)),0)","v":0},{"$f":"IF(AA149+AC149+SUM(AD148)<AA23,AA149+AC149,AA23-SUM(AD148))","v":0},null,null,"Member2",{"$f":"AI131","v":0},{"$f":"IF(AH149+SUM(AI148)<AI20,AH149,AI20-SUM(AI148))","v":0},{"$f":"AH149-AI149","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ149*AI21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AI123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AI127,0),Worksheet!AJ149*((Worksheet!AI21*SUM(Worksheet!AI102:AI110,Worksheet!AI121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AI111:AI118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AI102:AI121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AI123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AI127,0)),0)","v":0},{"$f":"IF(AI149+AK149+SUM(AL148)<AI23,AI149+AK149,AI23-SUM(AL148))","v":0},null,null,"Member2",{"$f":"AQ131","v":0},{"$f":"IF(AP149+SUM(AQ148)<AQ20,AP149,AQ20-SUM(AQ148))","v":0},{"$f":"AP149-AQ149","v":0},{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR149*AQ21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AQ123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AQ127,0),Worksheet!AR149*((Worksheet!AQ21*SUM(Worksheet!AQ102:AQ110,Worksheet!AQ121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AQ111:AQ118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AQ102:AQ121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AQ123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AQ127,0)),0)","v":0},{"$f":"IF(AQ149+AS149+SUM(AT148)<AQ23,AQ149+AS149,AQ23-SUM(AT148))","v":0}]
["Member3",{"$f":"D131","v":0},{"$f":"IF(B150+SUM(C148:C149)<D20,B150,D20-SUM(C148:C149))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D150*D21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!D123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!D127,0),Worksheet!D150*((Worksheet!D21*SUM(Worksheet!D102:D110,Worksheet!D121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!D111:D118,Worksheet!B158:B165),0))/SUM(Worksheet!D102:D121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!D123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!D127,0)),0)","v":0},{"$f":"IF(C150+E150+SUM(F148:F149)<D23,C150+E150,D23-SUM(F148:F149))","v":0},null,null,"Member3",{"$f":"L131","v":0},{"$f":"IF(J150+SUM(K148:K149)<L20,J150,L20-SUM(K148:K149))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L150*L21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!L123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!L127,0),Worksheet!L150*((Worksheet!L21*SUM(Worksheet!L102:L110,Worksheet!L121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!L111:L118,Worksheet!J158:J165),0))/SUM(Worksheet!L102:L121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!L123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!L127,0)),0)","v":0},{"$f":"IF(K150+M150+SUM(N148:N149)<L23,K150+M150,L23-SUM(N148:N149))","v":0},null,null,"Member3",{"$f":"T131","v":0},{"$f":"IF(R150+SUM(S148:S149)<T20,R150,T20-SUM(S148:S149))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T150*T21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!T123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!T127,0),Worksheet!T150*((Worksheet!T21*SUM(Worksheet!T102:T110,Worksheet!T121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!T111:T118,Worksheet!R158:R165),0))/SUM(Worksheet!T102:T121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!T123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!T127,0)),0)","v":0},{"$f":"IF(S150+U150+SUM(V148:V149)<T23,S150+U150,T23-SUM(V148:V149))","v":0},null,null,"Member3",{"$f":"AB131","v":0},{"$f":"IF(Z150+SUM(AA148:AA149)<AB20,Z150,AB20-SUM(AA148:AA149))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB150*AB21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AB123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AB127,0),Worksheet!AB150*((Worksheet!AB21*SUM(Worksheet!AB102:AB110,Worksheet!AB121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AB111:AB118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AB102:AB121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AB123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AB127,0)),0)","v":0},{"$f":"IF(AA150+AC150+SUM(AD148:AD149)<AB23,AA150+AC150,AB23-SUM(AD148:AD149))","v":0},null,null,"Member3",{"$f":"AJ131","v":0},{"$f":"IF(AH150+SUM(AI148:AI149)<AJ20,AH150,AJ20-SUM(AI148:AI149))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ150*AJ21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AJ123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AJ127,0),Worksheet!AJ150*((Worksheet!AJ21*SUM(Worksheet!AJ102:AJ110,Worksheet!AJ121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AJ111:AJ118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AJ102:AJ121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AJ123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AJ127,0)),0)","v":0},{"$f":"IF(AI150+AK150+SUM(AL148:AL149)<AJ23,AI150+AK150,AJ23-SUM(AL148:AL149))","v":0},null,null,"Member3",{"$f":"AR131","v":0},{"$f":"IF(AP150+SUM(AQ148:AQ149)<AR20,AP150,AR20-SUM(AQ148:AQ149))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR150*AR21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AR123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AR127,0),Worksheet!AR150*((Worksheet!AR21*SUM(Worksheet!AR102:AR110,Worksheet!AR121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AR111:AR118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AR102:AR121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AR123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AR127,0)),0)","v":0},{"$f":"IF(AQ150+AS150+SUM(AT148:AT149)<AR23,AQ150+AS150,AR23-SUM(AT148:AT149))","v":0}]
["Member4",{"$f":"E131","v":0},{"$f":"IF(B151+SUM(C148:C150)<E20,B151,E20-SUM(C148:C150))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D151*E21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!E123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!E127,0),Worksheet!D151*((Worksheet!E21*SUM(Worksheet!E102:E110,Worksheet!E121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!E111:E118,Worksheet!B158:B165),0))/SUM(Worksheet!E102:E121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!E123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!E127,0)),0)","v":0},{"$f":"IF(C151+E151+SUM(F148:F150)<E23,C151+E151,E23-SUM(F148:F150))","v":0},null,null,"Member4",{"$f":"M131","v":0},{"$f":"IF(J151+SUM(K148:K150)<M20,J151,M20-SUM(K148:K150))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L151*M21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!M123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!M127,0),Worksheet!L151*((Worksheet!M21*SUM(Worksheet!M102:M110,Worksheet!M121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!M111:M118,Worksheet!J158:J165),0))/SUM(Worksheet!M102:M121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!M123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!M127,0)),0)","v":0},{"$f":"IF(K151+M151+SUM(N148:N150)<M23,K151+M151,M23-SUM(N148:N150))","v":0},null,null,"Member4",{"$f":"U131","v":0},{"$f":"IF(R151+SUM(S148:S150)<U20,R151,U20-SUM(S148:S150))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T151*U21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!U123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!U127,0),Worksheet!T151*((Worksheet!U21*SUM(Worksheet!U102:U110,Worksheet!U121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!U111:U118,Worksheet!R158:R165),0))/SUM(Worksheet!U102:U121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!U123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!U127,0)),0)","v":0},{"$f":"IF(S151+U151+SUM(V148:V150)<U23,S151+U151,U23-SUM(V148:V150))","v":0},null,null,"Member4",{"$f":"AC131","v":0},{"$f":"IF(Z151+SUM(AA148:AA150)<AC20,Z151,AC20-SUM(AA148:AA150))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB151*AC21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AC123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AC127,0),Worksheet!AB151*((Worksheet!AC21*SUM(Worksheet!AC102:AC110,Worksheet!AC121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AC111:AC118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AC102:AC121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AC123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AC127,0)),0)","v":0},{"$f":"IF(AA151+AC151+SUM(AD148:AD150)<AC23,AA151+AC151,AC23-SUM(AD148:AD150))","v":0},null,null,"Member4",{"$f":"AK131","v":0},{"$f":"IF(AH151+SUM(AI148:AI150)<AK20,AH151,AK20-SUM(AI148:AI150))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ151*AK21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AK123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AK127,0),Worksheet!AJ151*((Worksheet!AK21*SUM(Worksheet!AK102:AK110,Worksheet!AK121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AK111:AK118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AK102:AK121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AK123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AK127,0)),0)","v":0},{"$f":"IF(AI151+AK151+SUM(AL148:AL150)<AK23,AI151+AK151,AK23-SUM(AL148:AL150))","v":0},null,null,"Member4",{"$f":"AS131","v":0},{"$f":"IF(AP151+SUM(AQ148:AQ150)<AS20,AP151,AS20-SUM(AQ148:AQ150))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR151*AS21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AS123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AS127,0),Worksheet!AR151*((Worksheet!AS21*SUM(Worksheet!AS102:AS110,Worksheet!AS121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AS111:AS118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AS102:AS121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AS123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AS127,0)),0)","v":0},{"$f":"IF(AQ151+AS151+SUM(AT148:AT150)<AS23,AQ151+AS151,AS23-SUM(AT148:AT150))","v":0}]
["Member5",{"$f":"F131","v":0},{"$f":"IF(B152+SUM(C148:C151)<F20,B152,F20-SUM(C148:C151))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D152*F21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!F123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!F127,0),Worksheet!D152*((Worksheet!F21*SUM(Worksheet!F102:F110,Worksheet!F121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!F111:F118,Worksheet!B158:B165),0))/SUM(Worksheet!F102:F121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!F123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!F127,0)),0)","v":0},{"$f":"IF(C152+E152+SUM(F148:F151)<F23,C152+E152,F23-SUM(F148:F151))","v":0},null,null,"Member5",{"$f":"N131","v":0},{"$f":"IF(J152+SUM(K148:K151)<N20,J152,N20-SUM(K148:K151))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L152*N21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!N123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!N127,0),Worksheet!L152*((Worksheet!N21*SUM(Worksheet!N102:N110,Worksheet!N121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!N111:N118,Worksheet!J158:J165),0))/SUM(Worksheet!N102:N121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!N123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!N127,0)),0)","v":0},{"$f":"IF(K152+M152+SUM(N148:N151)<N23,K152+M152,N23-SUM(N148:N151))","v":0},null,null,"Member5",{"$f":"V131","v":0},{"$f":"IF(R152+SUM(S148:S151)<V20,R152,V20-SUM(S148:S151))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T152*V21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!V123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!V127,0),Worksheet!T152*((Worksheet!V21*SUM(Worksheet!V102:V110,Worksheet!V121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!V111:V118,Worksheet!R158:R165),0))/SUM(Worksheet!V102:V121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!V123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!V127,0)),0)","v":0},{"$f":"IF(S152+U152+SUM(V148:V151)<V23,S152+U152,V23-SUM(V148:V151))","v":0},null,null,"Member5",{"$f":"AD131","v":0},{"$f":"IF(Z152+SUM(AA148:AA151)<AD20,Z152,AD20-SUM(AA148:AA151))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB152*AD21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AD123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AD127,0),Worksheet!AB152*((Worksheet!AD21*SUM(Worksheet!AD102:AD110,Worksheet!AD121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AD111:AD118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AD102:AD121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AD123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AD127,0)),0)","v":0},{"$f":"IF(AA152+AC152+SUM(AD148:AD151)<AD23,AA152+AC152,AD23-SUM(AD148:AD151))","v":0},null,null,"Member5",{"$f":"AL131","v":0},{"$f":"IF(AH152+SUM(AI148:AI151)<AL20,AH152,AL20-SUM(AI148:AI151))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ152*AL21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AL123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AL127,0),Worksheet!AJ152*((Worksheet!AL21*SUM(Worksheet!AL102:AL110,Worksheet!AL121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AL111:AL118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AL102:AL121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AL123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AL127,0)),0)","v":0},{"$f":"IF(AI152+AK152+SUM(AL148:AL151)<AL23,AI152+AK152,AL23-SUM(AL148:AL151))","v":0},null,null,"Member5",{"$f":"AT131","v":0},{"$f":"IF(AP152+SUM(AQ148:AQ151)<AT20,AP152,AT20-SUM(AQ148:AQ151))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR152*AT21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AT123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AT127,0),Worksheet!AR152*((Worksheet!AT21*SUM(Worksheet!AT102:AT110,Worksheet!AT121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AT111:AT118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AT102:AT121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AT123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AT127,0)),0)","v":0},{"$f":"IF(AQ152+AS152+SUM(AT148:AT151)<AT23,AQ152+AS152,AT23-SUM(AT148:AT151))","v":0}]
["Member6",{"$f":"G131","v":0},{"$f":"IF(B153+SUM(C148:C152)<G20,B153,G20-SUM(C148:C152))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!G50=\"No\",D153*G21+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!G123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!G127,0),Worksheet!D153*((Worksheet!G21*SUM(Worksheet!G102:G110,Worksheet!G121)+IF('1. Plan Inputs'!$G$48=\"Yes\",SUMPRODUCT(Worksheet!G111:G118,Worksheet!B158:B165),0))/SUM(Worksheet!G102:G121))+IF('1. Plan Inputs'!$G$46=\"Yes\",Worksheet!G123,0)+IF('1. Plan Inputs'!$G$48=\"Yes\",Worksheet!G127,0)),0)","v":0},{"$f":"IF(C153+E153+SUM(F148:F152)<G23,C153+E153,G23-SUM(F148:F152))","v":0},null,null,"Member6",{"$f":"O131","v":0},{"$f":"IF(J153+SUM(K148:K152)<O20,J153,O20-SUM(K148:K152))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!J50=\"No\",L153*O21+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!O123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!O127,0),Worksheet!L153*((Worksheet!O21*SUM(Worksheet!O102:O110,Worksheet!O121)+IF('1. Plan Inputs'!$J$48=\"Yes\",SUMPRODUCT(Worksheet!O111:O118,Worksheet!J158:J165),0))/SUM(Worksheet!O102:O121))+IF('1. Plan Inputs'!$J$46=\"Yes\",Worksheet!O123,0)+IF('1. Plan Inputs'!$J$48=\"Yes\",Worksheet!O127,0)),0)","v":0},{"$f":"IF(K153+M153+SUM(N148:N152)<O23,K153+M153,O23-SUM(N148:N152))","v":0},null,null,"Member6",{"$f":"W131","v":0},{"$f":"IF(R153+SUM(S148:S152)<W20,R153,W20-SUM(S148:S152))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!M50=\"No\",T153*W21+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!W123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!W127,0),Worksheet!T153*((Worksheet!W21*SUM(Worksheet!W102:W110,Worksheet!W121)+IF('1. Plan Inputs'!$M$48=\"Yes\",SUMPRODUCT(Worksheet!W111:W118,Worksheet!R158:R165),0))/SUM(Worksheet!W102:W121))+IF('1. Plan Inputs'!$M$46=\"Yes\",Worksheet!W123,0)+IF('1. Plan Inputs'!$M$48=\"Yes\",Worksheet!W127,0)),0)","v":0},{"$f":"IF(S153+U153+SUM(V148:V152)<W23,S153+U153,W23-SUM(V148:V152))","v":0},null,null,"Member6",{"$f":"AE131","v":0},{"$f":"IF(Z153+SUM(AA148:AA152)<AE20,Z153,AE20-SUM(AA148:AA152))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!P50=\"No\",AB153*AE21+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AE123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AE127,0),Worksheet!AB153*((Worksheet!AE21*SUM(Worksheet!AE102:AE110,Worksheet!AE121)+IF('1. Plan Inputs'!$P$48=\"Yes\",SUMPRODUCT(Worksheet!AE111:AE118,Worksheet!Z158:Z165),0))/SUM(Worksheet!AE102:AE121))+IF('1. Plan Inputs'!$P$46=\"Yes\",Worksheet!AE123,0)+IF('1. Plan Inputs'!$P$48=\"Yes\",Worksheet!AE127,0)),0)","v":0},{"$f":"IF(AA153+AC153+SUM(AD148:AD152)<AE23,AA153+AC153,AE23-SUM(AD148:AD152))","v":0},null,null,"Member6",{"$f":"AM131","v":0},{"$f":"IF(AH153+SUM(AI148:AI152)<AM20,AH153,AM20-SUM(AI148:AI152))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!S50=\"No\",AJ153*AM21+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AM123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AM127,0),Worksheet!AJ153*((Worksheet!AM21*SUM(Worksheet!AM102:AM110,Worksheet!AM121)+IF('1. Plan Inputs'!$S$48=\"Yes\",SUMPRODUCT(Worksheet!AM111:AM118,Worksheet!AH158:AH165),0))/SUM(Worksheet!AM102:AM121))+IF('1. Plan Inputs'!$S$46=\"Yes\",Worksheet!AM123,0)+IF('1. Plan Inputs'!$S$48=\"Yes\",Worksheet!AM127,0)),0)","v":0},{"$f":"IF(AI153+AK153+SUM(AL148:AL152)<AM23,AI153+AK153,AM23-SUM(AL148:AL152))","v":0},null,null,"Member6",{"$f":"AU131","v":0},{"$f":"IF(AP153+SUM(AQ148:AQ152)<AU20,AP153,AU20-SUM(AQ148:AQ152))","v":0},0,{"$f":"IFERROR(IF('1. Plan Inputs'!V50=\"No\",AR153*AU21+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AU123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AU127,0),Worksheet!AR153*((Worksheet!AU21*SUM(Worksheet!AU102:AU110,Worksheet!AU121)+IF('1. Plan Inputs'!$V$48=\"Yes\",SUMPRODUCT(Worksheet!AU111:AU118,Worksheet!AP158:AP165),0))/SUM(Worksheet!AU102:AU121))+IF('1. Plan Inputs'!$V$46=\"Yes\",Worksheet!AU123,0)+IF('1. Plan Inputs'!$V$48=\"Yes\",Worksheet!AU127,0)),0)","v":0},{"$f":"IF(AQ153+AS153+SUM(AT148:AT152)<AU23,AQ153+AS153,AU23-SUM(AT148:AT152))","v":0}]
["Total",{"$f":"SUM(B148:B153)","v":0},{"$f":"SUM(C148:C153)","v":0},{"$f":"SUM(D148:D153)","v":0},{"$f":"SUM(E148:E153)","v":0},{"$f":"SUM(F148:F153)+IF('1. Plan Inputs'!G46=\"Yes\",0,SUM(Worksheet!B123:G123))+IF('1. Plan Inputs'!G48=\"Yes\",0,SUM(Worksheet!B127:G127))+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D148*SUMPRODUCT(B111:B118,B158:B165/SUM(B102:B121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D149*SUMPRODUCT(C111:C118,B158:B165/SUM(C102:C121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D150*SUMPRODUCT(D111:D118,B158:B165/SUM(D102:D121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D151*SUMPRODUCT(E111:E118,B158:B165/SUM(E102:E121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D152*SUMPRODUCT(F111:F118,B158:B165/SUM(F102:F121))),0)+IFERROR(IF('1. Plan Inputs'!G48=\"Yes\",0,D153*SUMPRODUCT(G111:G118,B158:B165/SUM(G102:G121))),0)","v":0},null,null,"Total",{"$f":"SUM(J148:J153)","v":0},{"$f":"SUM(K148:K153)","v":0},{"$f":"SUM(L148:L153)","v":0},{"$f":"SUM(M148:M153)","v":0},{"$f":"SUM(N148:N153)+IF('1. Plan Inputs'!J46=\"Yes\",0,SUM(Worksheet!J123:O123))+IF('1. Plan Inputs'!J48=\"Yes\",0,SUM(Worksheet!J127:O127))+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L148*SUMPRODUCT(J111:J118,J158:J165/SUM(J102:J121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L149*SUMPRODUCT(K111:K118,J158:J165/SUM(K102:K121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L150*SUMPRODUCT(L111:L118,J158:J165/SUM(L102:L121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L151*SUMPRODUCT(M111:M118,J158:J165/SUM(M102:M121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L152*SUMPRODUCT(N111:N118,J158:J165/SUM(N102:N121))),0)+IFERROR(IF('1. Plan Inputs'!J48=\"Yes\",0,L153*SUMPRODUCT(O111:O118,J158:J165/SUM(O102:O121))),0)","v":0},null,null,"Total",{"$f":"SUM(R148:R153)","v":0},{"$f":"SUM(S148:S153)","v":0},{"$f":"SUM(T148:T153)","v":0},{"$f":"SUM(U148:U153)","v":0},{"$f":"SUM(V148:V153)+IF('1. Plan Inputs'!M46=\"Yes\",0,SUM(Worksheet!R123:W123))+IF('1. Plan Inputs'!M48=\"Yes\",0,SUM(Worksheet!R127:W127))+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T148*SUMPRODUCT(R111:R118,R158:R165/SUM(R102:R121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T149*SUMPRODUCT(S111:S118,R158:R165/SUM(S102:S121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T150*SUMPRODUCT(T111:T118,R158:R165/SUM(T102:T121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T151*SUMPRODUCT(U111:U118,R158:R165/SUM(U102:U121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T152*SUMPRODUCT(V111:V118,R158:R165/SUM(V102:V121))),0)+IFERROR(IF('1. Plan Inputs'!M48=\"Yes\",0,T153*SUMPRODUCT(W111:W118,R158:R165/SUM(W102:W121))),0)","v":0},null,null,"Total",{"$f":"SUM(Z148:Z153)","v":0},{"$f":"SUM(AA148:AA153)","v":0},{"$f":"SUM(AB148:AB153)","v":0},{"$f":"SUM(AC148:AC153)","v":0},{"$f":"SUM(AD148:AD153)+IF('1. Plan Inputs'!P46=\"Yes\",0,SUM(Worksheet!Z123:AE123))+IF('1. Plan Inputs'!P48=\"Yes\",0,SUM(Worksheet!Z127:AE127))+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB148*SUMPRODUCT(Z111:Z118,Z158:Z165/SUM(Z102:Z121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB149*SUMPRODUCT(AA111:AA118,Z158:Z165/SUM(AA102:AA121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB150*SUMPRODUCT(AB111:AB118,Z158:Z165/SUM(AB102:AB121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB151*SUMPRODUCT(AC111:AC118,Z158:Z165/SUM(AC102:AC121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB152*SUMPRODUCT(AD111:AD118,Z158:Z165/SUM(AD102:AD121))),0)+IFERROR(IF('1. Plan Inputs'!P48=\"Yes\",0,AB153*SUMPRODUCT(AE111:AE118,Z158:Z165/SUM(AE102:AE121))),0)","v":0},null,null,"Total",{"$f":"SUM(AH148:AH153)","v":0},{"$f":"SUM(AI148:AI153)","v":0},{"$f":"SUM(AJ148:AJ153)","v":0},{"$f":"SUM(AK148:AK153)","v":0},{"$f":"SUM(AL148:AL153)+IF('1. Plan Inputs'!S46=\"Yes\",0,SUM(Worksheet!AH123:AM123))+IF('1. Plan Inputs'!S48=\"Yes\",0,SUM(Worksheet!AH127:AM127))+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ148*SUMPRODUCT(AH111:AH118,AH158:AH165/SUM(AH102:AH121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ149*SUMPRODUCT(AI111:AI118,AH158:AH165/SUM(AI102:AI121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ150*SUMPRODUCT(AJ111:AJ118,AH158:AH165/SUM(AJ102:AJ121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ151*SUMPRODUCT(AK111:AK118,AH158:AH165/SUM(AK102:AK121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ152*SUMPRODUCT(AL111:AL118,AH158:AH165/SUM(AL102:AL121))),0)+IFERROR(IF('1. Plan Inputs'!S48=\"Yes\",0,AJ153*SUMPRODUCT(AM111:AM118,AH158:AH165/SUM(AM102:AM121))),0)","v":0},null,null,"Total",{"$f":"SUM(AP148:AP153)","v":0},{"$f":"SUM(AQ148:AQ153)","v":0},{"$f":"SUM(AR148:AR153)","v":0},{"$f":"SUM(AS148:AS153)","v":0},{"$f":"SUM(AT148:AT153)+IF('1. Plan Inputs'!V46=\"Yes\",0,SUM(Worksheet!AP123:AU123))+IF('1. Plan Inputs'!V48=\"Yes\",0,SUM(Worksheet!AP127:AU127))+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR148*SUMPRODUCT(AP111:AP118,AP158:AP165/SUM(AP102:AP121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR149*SUMPRODUCT(AQ111:AQ118,AP158:AP165/SUM(AQ102:AQ121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR150*SUMPRODUCT(AR111:AR118,AP158:AP165/SUM(AR102:AR121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR151*SUMPRODUCT(AS111:AS118,AP158:AP165/SUM(AS102:AS121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR152*SUMPRODUCT(AT111:AT118,AP158:AP165/SUM(AT102:AT121))),0)+IFERROR(IF('1. Plan Inputs'!V48=\"Yes\",0,AR153*SUMPRODUCT(AU111:AU118,AP158:AP165/SUM(AU102:AU121))),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):",{"$f":"IF(OR('1. Plan Inputs'!F53=0,'1. Plan Inputs'!F53=\"\"),'1. Plan Inputs'!G53,B35/B73)","v":0.19999999999999998},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!I53=0,'1. Plan Inputs'!I53=\"\"),'1. Plan Inputs'!J53,J35/J73)","v":0.15},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!L53=0,'1. Plan Inputs'!L53=\"\"),'1. Plan Inputs'!M53,R35/R73)","v":0.90334236675700086},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!O53=0,'1. Plan Inputs'!O53=\"\"),'1. Plan Inputs'!P53,Z35/Z73)","v":1.3550135501355014},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!R53=0,'1. Plan Inputs'!R53=\"\"),'1. Plan Inputs'!S53,AH35/AH73)","v":1.8066847335140017},null,null,null,null,null,null,"Rx Generic (Retail):",{"$f":"IF(OR('1. Plan Inputs'!U53=0,'1. Plan Inputs'!U53=\"\"),'1. Plan Inputs'!V53,AP35/AP73)","v":0}]
["Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!F54=0,'1. Plan Inputs'!F54=\"\"),'1. Plan Inputs'!G54,B36/B74)","v":0.2},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!I54=0,'1. Plan Inputs'!I54=\"\"),'1. Plan Inputs'!J54,J36/J74)","v":0.15},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!L54=0,'1. Plan Inputs'!L54=\"\"),'1. Plan Inputs'!M54,R36/R74)","v":9.9834559872211764E-2},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!O54=0,'1. Plan Inputs'!O54=\"\"),'1. Plan Inputs'!P54,Z36/Z74)","v":8.5572479890467235E-2},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!R54=0,'1. Plan Inputs'!R54=\"\"),'1. Plan Inputs'!S54,AH36/AH74)","v":0.11409663985395631},null,null,null,null,null,null,"Rx Brand Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!U54=0,'1. Plan Inputs'!U54=\"\"),'1. Plan Inputs'!V54,AP36/AP74)","v":0}]
["Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!F55=0,'1. Plan Inputs'!F55=\"\"),'1. Plan Inputs'!G55,B37/B75)","v":0.2},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!I55=0,'1. Plan Inputs'!I55=\"\"),'1. Plan Inputs'!J55,J37/J75)","v":0.15},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!L55=0,'1. Plan Inputs'!L55=\"\"),'1. Plan Inputs'!M55,R37/R75)","v":0.32411635395793759},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!O55=0,'1. Plan Inputs'!O55=\"\"),'1. Plan Inputs'!P55,Z37/Z75)","v":0.5},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!R55=0,'1. Plan Inputs'!R55=\"\"),'1. Plan Inputs'!S55,AH37/AH75)","v":0.19446981237476255},null,null,null,null,null,null,"Rx Brand Non-Formulary (Retail):",{"$f":"IF(OR('1. Plan Inputs'!U55=0,'1. Plan Inputs'!U55=\"\"),'1. Plan Inputs'!V55,AP37/AP75)","v":0}]
["Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!F56=0,'1. Plan Inputs'!F56=\"\"),'1. Plan Inputs'!G56,B38/B76)","v":0.2},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!I56=0,'1. Plan Inputs'!I56=\"\"),'1. Plan Inputs'!J56,J38/J76)","v":7.893482193882867E-2},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!L56=0,'1. Plan Inputs'!L56=\"\"),'1. Plan Inputs'!M56,R38/R76)","v":9.4721786326594407E-2},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!O56=0,'1. Plan Inputs'!O56=\"\"),'1. Plan Inputs'!P56,Z38/Z76)","v":0.2},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!R56=0,'1. Plan Inputs'!R56=\"\"),'1. Plan Inputs'!S56,AH38/AH76)","v":7.893482193882867E-2},null,null,null,null,null,null,"Rx Specialty (Retail):",{"$f":"IF(OR('1. Plan Inputs'!U56=0,'1. Plan Inputs'!U56=\"\"),'1. Plan Inputs'!V56,AP38/AP76)","v":0}]
["Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!F57=0,'1. Plan Inputs'!F57=\"\"),'1. Plan Inputs'!G57,B39/B77)","v":0.16666666666666666},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!I57=0,'1. Plan Inputs'!I57=\"\"),'1. Plan Inputs'!J57,J39/J77)","v":0.125},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!L57=0,'1. Plan Inputs'!L57=\"\"),'1. Plan Inputs'!M57,R39/R77)","v":0.75278530563083401},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!O57=0,'1. Plan Inputs'!O57=\"\"),'1. Plan Inputs'!P57,Z39/Z77)","v":0.90334236675700086},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!R57=0,'1. Plan Inputs'!R57=\"\"),'1. Plan Inputs'!S57,AH39/AH77)","v":1.2044564890093346},null,null,null,null,null,null,"Rx Generic (Mail):",{"$f":"IF(OR('1. Plan Inputs'!U57=0,'1. Plan Inputs'!U57=\"\"),'1. Plan Inputs'!V57,AP39/AP77)","v":0}]
["Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!F58=0,'1. Plan Inputs'!F58=\"\"),'1. Plan Inputs'!G58,B40/B78)","v":0.16666666666666666},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!I58=0,'1. Plan Inputs'!I58=\"\"),'1. Plan Inputs'!J58,J40/J78)","v":0.125},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!L58=0,'1. Plan Inputs'!L58=\"\"),'1. Plan Inputs'!M58,R40/R78)","v":8.319546656017647E-2},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!O58=0,'1. Plan Inputs'!O58=\"\"),'1. Plan Inputs'!P58,Z40/Z78)","v":5.7048319926978147E-2},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!R58=0,'1. Plan Inputs'!R58=\"\"),'1. Plan Inputs'!S58,AH40/AH78)","v":7.6064426569304205E-2},null,null,null,null,null,null,"Rx Brand Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!U58=0,'1. Plan Inputs'!U58=\"\"),'1. Plan Inputs'!V58,AP40/AP78)","v":0}]
["Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!F59=0,'1. Plan Inputs'!F59=\"\"),'1. Plan Inputs'!G59,B41/B79)","v":0.16666666666666666},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!I59=0,'1. Plan Inputs'!I59=\"\"),'1. Plan Inputs'!J59,J41/J79)","v":0.12499999999999999},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!L59=0,'1. Plan Inputs'!L59=\"\"),'1. Plan Inputs'!M59,R41/R79)","v":0.27009696163161467},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!O59=0,'1. Plan Inputs'!O59=\"\"),'1. Plan Inputs'!P59,Z41/Z79)","v":0.5},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!R59=0,'1. Plan Inputs'!R59=\"\"),'1. Plan Inputs'!S59,AH41/AH79)","v":0.12964654158317504},null,null,null,null,null,null,"Rx Brand Non-Formulary (Mail):",{"$f":"IF(OR('1. Plan Inputs'!U59=0,'1. Plan Inputs'!U59=\"\"),'1. Plan Inputs'!V59,AP41/AP79)","v":0}]
["Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!F60=0,'1. Plan Inputs'!F60=\"\"),'1. Plan Inputs'!G60,B42/B80)","v":0.16666666666666669},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!I60=0,'1. Plan Inputs'!I60=\"\"),'1. Plan Inputs'!J60,J42/J80)","v":6.5779018282357229E-2},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!L60=0,'1. Plan Inputs'!L60=\"\"),'1. Plan Inputs'!M60,R42/R80)","v":7.893482193882867E-2},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!O60=0,'1. Plan Inputs'!O60=\"\"),'1. Plan Inputs'!P60,Z42/Z80)","v":0.2},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!R60=0,'1. Plan Inputs'!R60=\"\"),'1. Plan Inputs'!S60,AH42/AH80)","v":7.893482193882867E-2},null,null,null,null,null,null,"Rx Specialty (Mail):",{"$f":"IF(OR('1. Plan Inputs'!U60=0,'1. Plan Inputs'!U60=\"\"),'1. Plan Inputs'!V60,AP42/AP80)","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,{"$f":"1*ROUND(A198,0)","v":0},0,0,{"$f":"1*ROUND(A198,0)","v":0}]
["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,"Annual Contribution","Out of Pocket After HSA","Hold","OOP Offset by HSA Employer Seed",{"$f":"MAX(F189:F192)+250","v":250},"Rest"]
[{"$f":"IF('1. Plan Inputs'!U17=0,\"\",'1. Plan Inputs'!U1)","v":""},{"$f":"Calculator!D78","v":""},{"$f":"MAX(Calculator!C78-Calculator!F78,0)","v":{"$error":"#VALUE!"}},null,{"$f":"Calculator!C78-Worksheet!C187","v":{"$error":"#VALUE!"}}]
[{"$f":"IF('1. Plan Inputs'!R17=0,\"\",'1. Plan Inputs'!R17)","v":"Kaiser DHMO"},{"$f":"Calculator!D77","v":0},{"$f":"MAX(Calculator!C77-Calculator!F77,0)","v":0},null,{"$f":"Calculator!C77-Worksheet!C188","v":0}]
[{"$f":"IF('1. Plan Inputs'!O17=0,\"\",'1. Plan Inputs'!O17)","v":"Kaiser HDHP"},{"$f":"Calculator!D76","v":0},{"$f":"MAX(Calculator!C76-Calculator!F76,0)","v":0},{"$f":"$F$186-B189-C189","v":250},{"$f":"Calculator!C76-Worksheet!C189","v":0},{"$f":"B189+C189","v":0},{"$f":"D189","v":250}]
[{"$f":"IF('1. Plan Inputs'!L17=0,\"\",'1. Plan Inputs'!L17)","v":"UHC CO Doctors Plan"},{"$f":"Calculator!D75","v":0},{"$f":"MAX(Calculator!C75-Calculator!F75,0)","v":0},{"$f":"$F$186-B190-C190","v":250},{"$f":"Calculator!C75-Worksheet!C190","v":0},{"$f":"B190+C190","v":0},{"$f":"D190","v":250}]
[{"$f":"IF('1. Plan Inputs'!I17=0,\"\",'1. Plan Inputs'!I17)","v":"UHC Choice Plus PPO"},{"$f":"Calculator!D74","v":0},{"$f":"MAX(Calculator!C74-Calculator!F74,0)","v":0},{"$f":"$F$186-B191-C191","v":250},{"$f":"Calculator!C74-Worksheet!C191","v":0},{"$f":"B191+C191","v":0},250]
[{"$f":"'1. Plan Inputs'!F17","v":"UHC Choice Plus HDHP"},{"$f":"Calculator!D73","v":0},{"$f":"MAX(Calculator!C73-Calculator!F73,0)","v":0},{"$f":"$F$186-B192-C192","v":250},{"$f":"Calculator!C73-Worksheet!C192","v":0},{"$f":"B192+C192","v":0},250]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Service","CY2017 Infolock","CY2016 Infolock"]
[null,"Cost of Covered Preventive Services ",129.84,126,{"$f":"C206/D206","v":1.0304761904761905}]
[null,"Cost for Hospitalizations per Day",3332.5407,3131.6149999999998,{"$f":"C207/D207","v":1.0641604092457089}]
[null,"Cost for Outpatient Surgeries",337.2,326.98,1.0312557342956754]
[null,"Cost of Lab/Radiology Procedures ",60.87,49,1.2422448979591836]
[null,"Cost of Emergency Room ",1128.01,1070.3599999999999,1.0538603834224001]
[null,"Cost of Urgent Care",145,134.53,1.0778265070987885]
[null,"Cost of Primary Care Office Visits, including lab and x-ray ",161.06,155.9,1.0330981398332264]
[null,"Cost of Specialists Office Visits, including lab and x-ray ",157.5,157.5,1]
[null,"Cost of Chiropractor Visit",38.409999999999997,37.39,1.0272800213960951]
[null,"Cost per Generic Prescription",10.31,10.52,0.98003802281368835]
[null,"Cost per Formulary Brand-Name Prescription",261.35000000000002,241.74,1.0811202117977994]
[null,"Cost per Non-Formulary Brand-Name Prescription",261.35000000000002,241.74,1.0811202117977994]
[null,"Cost per Specialty Prescription",1646,1514.12,1.0871000977465459]