{"text_format":"3","workbook":"xlsx","n_sheets":21,"sheets":["General Instructions","Index","Jurat","Non-SNP Rev-Exp Instructions","Non-SNP Rev-Exp Summary","Non-SNP Rev-Exp Region 1","Non-SNP Rev-Exp Region 2","Non-SNP Rev-Exp Region 3","Non-SNP Rev-Exp Region 4","Non-SNP Rev-Exp Region 5","Non-SNP Rev-Exp Region 6","Non-SNP Rev-Exp Region 7","Non-SNP Rev-Exp Region 8","Non-SNP Rev-Exp Region 9","Non-SNP Rev-Exp Region 10","Non-SNP Rev-Exp Region 11","Notes","Data Calc Input","Transaction Mapping","Non-SNP Data","Non-SNP Ratio"],"not_rendered":{"images":1,"macros":1,"defined_names":34},"read":"whole","date_system":"1900"}

{"sheet":"General Instructions","index":0,"n_rows":30,"n_cols":2,"rows_kept":30,"merged":[[4,0,5,14],[8,1,10,14],[12,1,13,14],[15,1,16,14],[18,1,20,14],[22,1,25,14],[27,1,28,14],[29,1,30,14]]}
["NON-SPECIAL NEEDS PLAN (NON-SNP)"]
["FINANCIAL REPORT - GENERAL INSTRUCTIONS"]
[]
["Annual Non-SNP Financial Report"]
["Annual unaudited Non-SNP Financial Report are due to the Agency by May 1 following the end of the reporting calendar year, allowing for three months of runout.  The first Non-SNP Financial Report is due May 1, 2018 for the calendar year 2017 reporting period, with claims paid through March 31. "]
[]
[]
["General Instructions"]
["1.","Revenue and expenses should be reported using Generally Accepted Accounting Principles (GAAP). Amounts reported shall only include revenue and expenses for Medicaid covered services provided to dual eligible members who are enrolled in an SMMC MMA Plan and are enrolled in the same entity's Medicare Advantage Plan (Non-SNP), excluding Special Needs Plans (such as D-SNP, I-SNP, and C-SNP) at the time of service."]
[]
[]
[]
["2.","Non-SNP member categorization (Dual Eligible, HIV/AIDS Dual Eligible, LTC Dual Eligible) reporting should be consistent with the SMMC MMA ASR Report."]
[]
[]
["3.","For member month reporting: Report all members whose rate cell code is 110M9B, 110N9B, 111M9B, 111N9B, 112M9B, or 112N9B under the correctly allocated \"Medicaid Only\" rate groups."]
[]
[]
["4.","\"Medicaid Only\" refers to costs attributable to Medicaid for services only covered by Medicaid. These costs should include costs obtained for members whose rate cell code is 110M9B, 110N9B, 111M9B, 111N9B, 112M9B, or 112N9B. These are costs for benefits that would not be paid by Medicare, but rather are exclusive benefits to the MMA program (i.e. behavioral health, hospice facility costs, adult dental, home health)."]
[]
[]
[]
["5.","\"Medicare Cost Sharing\" refers to costs attributable to Medicaid when Medicare is the primary payer (i.e. hospital, physician, pharmacy services).  These costs should include costs obtained for members whose rate cell code is 110M9B, 110N9B, 111M9B, 111N9B, 112M9B, or 112N9B. This includes all deductibles, copays, and coinsurance amounts attributable to the individual member that are covered by Medicaid for dual eligibles. This cost sharing may also be referred to as Medicare crossover services."]
[]
[]
[]
[]
["6.","The Plan shall submit reports that are specific to the operations of the Plan rather than to a parent or umbrella organization."]
[]
["7.","Refer to the Instructions tabs for the Non-SNP Revenue and Expense Schedule for more detailed instructions listing the type of revenue or expense to be reported on each line of the reports.  "]

{"sheet":"Index","index":1,"n_rows":22,"n_cols":3,"rows_kept":22}
["NON-SNP REVENUE AND EXPENSE STATEMENT - INDEX"]
[]
[]
["Section","Tab Name","Description"]
["General","Plan Selection","Displays the applicable Revenue and Expense Schedules for the reporting plan based on the plan selected."]
["General","General Instructions","Provides general instructions for the completion of the Non-SNP Revenue and Expense Statement.  Additional instructions can be found on the schedule-specific instructions."]
["General","Index","Listing of all tabs contained within the Non-SNP Revenue and Expense Statement"]
["General","Jurat","Jurat Page"]
["Non-SNP","Non-SNP Rev-Exp Instructions","Detailed instructions for completion of the Non-SNP Rev-Exp Schedules."]
["Non-SNP","Non-SNP Rev-Exp - Summary","Summary of Non-SNP data reported on the Non-SNP Rev-Exp Regional Schedules."]
["Non-SNP","Non-SNP Rev-Exp - Region 1","Non-SNP Revenue and Expense information for Region 1."]
["Non-SNP","Non-SNP Rev-Exp - Region 2","Non-SNP Revenue and Expense information for Region 2."]
["Non-SNP","Non-SNP Rev-Exp - Region 3","Non-SNP Revenue and Expense information for Region 3."]
["Non-SNP","Non-SNP Rev-Exp - Region 4","Non-SNP Revenue and Expense information for Region 4."]
["Non-SNP","Non-SNP Rev-Exp - Region 5","Non-SNP Revenue and Expense information for Region 5."]
["Non-SNP","Non-SNP Rev-Exp - Region 6","Non-SNP Revenue and Expense information for Region 6."]
["Non-SNP","Non-SNP Rev-Exp - Region 7","Non-SNP Revenue and Expense information for Region 7."]
["Non-SNP","Non-SNP Rev-Exp - Region 8","Non-SNP Revenue and Expense information for Region 8."]
["Non-SNP","Non-SNP Rev-Exp - Region 9","Non-SNP Revenue and Expense information for Region 9."]
["Non-SNP","Non-SNP Rev-Exp - Region 10","Non-SNP Revenue and Expense information for Region 10."]
["Non-SNP","Non-SNP Rev-Exp - Region 11","Non-SNP Revenue and Expense information for Region 11."]
["Notes","Notes","Notes section."]

{"sheet":"Jurat","index":2,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[0,2,0,5],[0,6,0,7],[1,2,1,6],[2,2,2,5],[3,2,3,6],[3,7,3,8],[4,2,4,5],[5,2,5,6],[7,2,7,4],[10,2,10,4],[11,2,11,6],[12,2,12,6],[13,2,13,5],[15,1,15,2],[15,4,15,7],[16,1,16,2],[16,4,16,7],[17,1,17,2],[17,4,17,7],[18,1,18,2],[18,4,18,7],[19,1,19,2],[19,4,19,7],[20,1,20,2],[20,4,20,7],[21,1,21,2],[21,4,21,7],[22,1,22,2],[22,4,22,7],[23,1,23,2],[23,4,23,7],[24,1,24,2],[24,4,24,7],[27,2,27,6],[32,3,32,4]]}
[null,null,"HEALTH PLAN NAME",{"$nulls":3},"Calendar Year:"]
[]
[null,null,"ADDRESS"]
[{"$nulls":7},"(street, city, zip)"]
[null,null,"PARENT COMPANY NAME"]
[]
[]
[null,"CONTACT PERSON:"]
[null,"TELEPHONE:"]
[null,"FAX:"]
[null,"E-MAIL ADDRESS:"]
[null,null,"PRESIDENT, C.E.O."]
[]
[null,null,"OFFICERS AND DIRECTORS"]
[null,"Name:",null,null,"Title:"]
["1."]
["2."]
["3."]
["4."]
["5."]
["6."]
["7."]
["8."]
["9."]
["10."]
[]
[]
[null,null,"Company Filing Status:      (1) For-Profit     (2) Not-For-Profit"]
[]
[]
[]
[{"$nulls":3},"FOR THE YEAR ENDING"]
[]
[]
[null,"-----------------------------------------------------------------------------"]
[null,"CEO/PRESIDENT'S SIGNATURE "]
[]
[null,"AUTHORITY GRANTED BY :"]
[null,"AGENCY FOR HEALTH CARE ADMINISTRATION  "]
[null," "]

{"sheet":"Non-SNP Rev-Exp Instructions","index":3,"n_rows":95,"n_cols":4,"rows_kept":95,"merged":[[12,0,12,2],[13,0,14,2],[13,3,14,3],[15,0,21,0],[22,0,23,2],[22,3,23,3],[24,0,32,0],[33,0,40,0],[41,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,59,0],[60,0,67,0],[68,0,75,0],[76,0,80,0],[81,0,91,0],[92,0,93,2],[92,3,93,3]]}
["NON-SPECIAL NEEDS PLAN REVENUE AND EXPENSE SCHEDULE - INSTRUCTIONS"]
["ANNUAL"]
[]
["Coverage:","Reported for Non-SNP experience, by region and by eligibility group. Summary report aggregates all contracted regions."]
["Reporting Period:"]
["May 1","Annual Revenue & Expense Schedule includes quarters 1-4 of prior calendar year, all paid through March."]
[]
["Health Plan:","Name or D/B/A of the reporting managed care plan."]
["Reporting Period:","Based upon the reporting periods identified above."]
["Paid Through:","Based on the paid through timeframes identified above."]
["Region:","Applicable only for Regional reports."]
[]
["MEMBER MONTHS",null,null,"Number of members enrolled in each month.  Year-to-Date is the sum of the member months over the individual months of the period."]
["REVENUES"]
[]
["Revenues",1.1,"Capitation","Monthly premium payments earned on behalf of Medicaid recipients "]
[null,1.2,"Transplant Kick Payments","Amounts earned by plans for transplant services"]
[null,"1.3","Hepatitis C Kick Payments","Amounts earned by plans for Hepatitis C services"]
[null,"1.4.1","Maternity Kick Payments","Amounts earned by plans for Maternity services"]
[null,"1.5","ACA § 9010 related payments","Amounts earned by plans for the Health Insurance Providers Fee and associated tax gross-ups"]
[null,"1.6","Other Revenue","Plan-related revenue earned from other sources not listed in lines 1.1 through 1.4. -- does not include investment gains.  Report details of this income, including the type and amount, in the notes section of this report."]
[null,"1.7","Total Revenue","Sum of lines 1.1 through 1.6 (Direct business, not increased for reinsurance assumed and not reduced by reinsurance ceded)"]
["BENEFIT EXPENSES"]
[]
["Hospital Services",2.1,"Inpatient FFS","Expenses incurred for Inpatient facility charges billed on a UB-04 claim form, also known as the CMS-1450 form, including Statewide Inpatient Psychiatric Program services.  Expenses for maternity services should be reported in the Maternity Services section."]
[null,2.2,"Ending IBNP for Inpatient Hospital Services","Estimated amount for Inpatient Hospital Services incurred but not paid (IBNP).   Amounts should be \"Best Estimate\" and should not include margin or LAE.  The Prior Calendar Year column should include a reversal of the prior year's IBNP as claims experience develops."]
[null,2.3,"Outpatient FFS: ER","Expenses incurred for Outpatient facility charges for the Emergency Department billed on a UB-04 claim form, also known as the CMS-1450 form."]
[null,2.4,"Outpatient FFS: Other than ER ","Expenses incurred for Outpatient facility charges for other than the Emergency Department billed on a UB-04 claim form.  Includes ASC claims."]
[null,2.5,"Ending IBNP for Outpatient Hospital Services","Estimated amount for Outpatient Hospital Services incurred but not paid (IBNP).  Amounts should be \"Best Estimate\" and should not include margin or LAE.  The Prior Calendar Year column should include a reversal of the prior year's IBNP as claims experience develops."]
[null,"2.6","Subcapitated Hospital Services","Expenses incurred for Subcapitated payments to providers for Inpatient, Outpatient:  ER, and Outpatient:  Other than ER services."]
[null,"2.7","Hospital Service Settlements/AP","Expenses incurred for hospital services associated with provider, recipient, legal, and/or TPL settlements not included on lines 2.1 through 2.6.  Also includes alternative payment arrangements."]
[null,"2.7.1","Transplant Services","Expenses incurred for services covered by the global case rate payments for transplant services."]
[null,"2.8","Total Hospital Services","Sum of lines 2.1 through 2.7.1"]
["Professional Services",3.1,"Primary Care FFS","Expenses incurred for health plan staff or contracted professional practicing as a general or family practitioner, internist, pediatrician, obstetrician, gynecologist, advanced registered nurse practitioner, physician assistant, or other specialty approved by the Agency, who furnishes primary care and patient management services to an enrollee.  PCP Fee Increase payments shall be reported on line 3.4, below."]
[null,3.2,"Specialty Care FFS","Expenses incurred for health plan staff or contracted health professionals other than those identified in line 3.1 - Primary Care FFS."]
[null,3.3,"Other Professional FFS","Expenses incurred for services performed in a Rural Health Clinic, Federally Qualified Health Center, or County Health Department."]
[null,"3.4","§ 1202 PCP Payments to providers","Expenses incurred for Primary Care Physician increase payments issued to providers, through both FFS and subcapitation."]
[null,"3.5","Subcapitated Professional Services","Expenses incurred for subcapitated payments to providers for primary care, specialty care, and other professional services."]
[null,"3.6","Ending IBNP for Professional Services","Estimated amount for Professional Services incurred but not paid (IBNP).  Amounts should be \"Best Estimate\" and should not include margin or LAE.  The Prior Calendar Year column should include a reversal of the prior year's IBNP as claims experience develops."]
[null,"3.7","Professional Service Settlements","Expenses incurred for professional services associated with provider, recipient, legal, and/or TPL settlements not included on lines 3.1 through 3.6.  Also includes alternative payment arrangements."]
[null,"3.8","Total Physician Services","Sum of lines 3.1 through 3.7."]
["Maternity Services","4.1.1","Maternity Services","Expenses incurred for the bucket of maternity services associated with the maternity kick payment. Only include covered services as defined by Milliman in their MMA Capitation Rate Report."]
[null,"4.2.1","Ending IBNP for Maternity Services","Estimated amount for Maternity Services incurred but not paid (IBNP).  Amounts should be \"Best Estimate\" and should not include margin or LAE.  The Prior Calendar Year column should include a reversal of the prior year's IBNP as claims experience develops."]
[null,"4.3.1","Maternity Settlements/AP","Expenses incurred for Maternity services associated with provider, recipient, legal, and/or TPL settlements not included on lines 4.1.1 through 4.2.1.  Includes alternative payment methodologies."]
[null,"4.4.1","Total Maternity Services","Sum of lines 4.1.1 through 4.3.1"]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS","Expenses incurred for services listed in the Community Behavioral Health Services and Mental Health Targeted Case Management Coverage and Limitation Handbooks.  "]
[null,5.2,"Mental Health & Substance Abuse Subcapitation","Expenses incurred for subcapitated payments to providers for Community Behavioral Health and Targeted Case Management services."]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse","Estimated amount for MH & SA Services incurred but not paid (IBNP) as of the end of the period.  Amounts should be \"Best Estimate\" and should not include margin or LAE."]
[null,"5.4","Mental Health Service Settlements","Expenses incurred for mental health services associated with provider, recipient, legal, and/or TPL settlements not included on lines 5.1 through 5.3.  Also includes alternative payment arrangements."]
[null,"5.5","Total Mental Health & Substance Abuse Services","Sum of lines 5.1 through 5.4."]
["Dental",6.1,"Dental FFS","Expenses incurred for services billed using ADA code of HCPCS Level II code beginning with \"D.\"  Include applicable dental services provided by FQHCs and RHCs."]
[null,6.2,"Dental Subcapitation","Expenses incurred for subcapitated payments to providers for dental services."]
[null,6.3,"Ending IBNP for Dental Services","Estimated amount for Dental Services incurred but not paid (IBNP).  Amounts should be \"Best Estimate\" and should not include margin or LAE.  The Prior Calendar Year column should include a reversal of the prior year's IBNP as claims experience develops."]
[null,"6.4","Dental Service Settlements","Expenses incurred for dental services associated with provider, recipient, legal, and/or TPL settlements not included on lines 6.1 through 6.3.  Also includes alternative payment arrangements."]
[null,"6.5","Total Dental Services","Sum of lines 6.1 through 6.4."]
["Transportation",7.1,"Transportation FFS","Expenses incurred for both emergency and non-emergency transportation services."]
[null,7.2,"Transportation Subcapitation","Expenses incurred for subcapitated payments to providers for transportation services."]
[null,7.3,"Ending IBNP for Transportation","Estimated amount for Transportation Services incurred but not paid (IBNP).  Amounts should be \"Best Estimate\" and should not include margin or LAE.  The Prior Calendar Year column should include a reversal of the prior year's IBNP as claims experience develops."]
[null,"7.4","Transportation Service Settlements","Expenses incurred for transportation services expense associated with provider, recipient, legal, and/or TPL settlements not included on lines 7.1 through 7.3.  Also includes alternative payment arrangements."]
[null,"7.5","Total Transportation Services","Sum of lines 7.1 through 7.4."]
["Pharmacy",8.1,"Prescription Drugs FFS","Expenses incurred for prescription drugs billed using NDC codes for drugs not administered in a physician's office or a facility setting, excluding amounts on line 8.2."]
[null,"8.2","Hepatitis C Prescription Drug FFS","Expenses incurred for prescription drugs billed for the treatment of Hepatitis C and not administered in a physician's office or a facility setting."]
[null,"8.3","Ending IBNP for Prescription Drugs","Estimated amount for Prescription Drugs incurred but not paid (IBNP).  Amounts should be \"Best Estimate\" and should not include margin or LAE.  "]
[null,"8.4","Prescription Drug Rebates ","Amount of prescription drug rebates received by the plan.  Reported as a negative amount."]
[null,"8.5","Ending accrual for Rebates receivable","Estimated amount for prescription drug rebates receivable but not collected.  Reported as a negative amount."]
[null,"8.6","Prescription Drugs Subcapitation","Expenses incurred for subcapitated payments to providers for prescription drug services."]
[null,"8.7","Prescription Drug Service Settlements","Expenses incurred for prescription drug services associated with provider, recipient, legal, and/or TPL settlements not included on lines 8.1 through 8.6.  Also includes alternative payment arrangements."]
[null,"8.8","Total Prescription Drugs","Sum of lines 8.1 through 8.7."]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS","Expenses incurred to licensed home health agencies for services other than medical supplies, appliances, and durable medical equipment.  This includes the home health benefit available under the Medicaid State plan."]
[null,"9.2","Hospice FFS","Expenses incurred for hospice services. "]
[null,"9.3","DME FFS","Expenses incurred for licensed home health agencies and other providers for medical supplies, appliances, and durable medical equipment.  This service also includes repair of items as well as replacement parts."]
[null,"9.4","Other State Plan Services FFS","Amounts paid for other Medicaid State Plan services not listed in lines 2.1 through 9.3."]
[null,"9.5","Other Services Subcapitation","Expenses incurred for subcapitated payments to providers for home health, DME, and other Medicaid State Plan services."]
[null,"9.6","Ending IBNP for Other Services","Estimated amount for Other Services incurred but not paid (IBNP).  Amounts should be \"Best Estimate\" and should not include margin or LAE.  The Prior Calendar Year column should include a reversal of the prior year's IBNP as claims experience develops."]
[null,"9.7","Other Service Settlements","Expenses incurred for other services associated with provider, recipient, legal, and/or TPL settlements not included on lines 9.1 through 9.6.  Also includes alternative payment arrangements."]
[null,"9.8","Total Other Services","Sum of lines 9.1 through 9.7."]
["Expanded Benefits","10.1","Expanded Benefits FFS","Expenses incurred for services that may be offered by the health plan in excess of the amount, duration, and scope of services listed in the Medicaid Health Plan Contract, Attachment II, Sections V & VI."]
[null,"10.2","Expanded benefits Subcapitation","Expenses incurred for subcapitated payments to providers for Expanded Benefits services."]
[null,"10.3","Ending IBNP for Expanded Benefits","Estimated amount for Expanded Benefits services incurred but not paid (IBNP).  Amounts should be \"Best Estimate\" and should not include margin or LAE.  The Prior Calendar Year column should include a reversal of the prior year's IBNP as claims experience develops."]
[null,"10.4","Expanded Benefits Settlements","Expenses incurred for expanded benefits services associated with provider, recipient, legal, and/or TPL settlements not included on lines 10.1 through 10.3.  Also includes alternative payment arrangements."]
[null,"10.5","Total Expanded Benefits","Sum of lines 10.1 through 10.4."]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS","Sum of lines 2.1, 2.3 through 2.4, 3.1 through 3.4, 4.1, 5.1, 6.1, 7.1, 8.1 through 8.2, 8.4 through 8.5, 9.1 through 9.4, 10.1."]
[null,"11.2","Total Services Paid Directly -- IBNP","Sum of lines 2.2, 2.5, 3.6, 4.2, 5.3, 6.3, 7.3, 8.3, 9.6, 10.3."]
[null,"11.3","Total Services Paid through Subcapitation","Sum of lines 2.6, 3.5, 5.2, 6.2, 7.2, 8.6, 9.5, 10.2."]
[null,"11.4","Total Services Paid by Settlements","Sum of lines 2.7, 3.7, 4.3, 5.4, 6.4, 7.4, 8.7, 9.7, 10.4."]
[null,"11.5","TPL & Fraud/Abuse Recoveries","Recoveries due to Third-Party Liability, Fraud & Abuse, and other overpayment recovery efforts not included in lines 11.1 through 11.3.  Reported as a negative amount."]
[null,"11.6.1","Premium Deficiency Reserve","Provision for Premium Deficiency Reserve."]
[null,"11.7","Subtotal Benefit Expense before Reinsurance","Sum of lines 11.1 through 11.6"]
[null,"11.8","Reinsurance Premiums","Amounts incurred by plans to authorized companies assuming risk."]
[null,"11.9","Reinsurance Recoveries","Amounts recovered and changes in accrued amounts recoverable from reinsurers on paid losses and on losses included in IBNP.  Reported as a negative amount."]
[null,"11.10","Net cost of Reinsurance","Sum of line 11.8 and line 11.9"]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance","Sum of line 11.7 plus line 11.10"]
["Net Underwriting Gain (Loss)"]
[]
[null,"12.0","Net Underwriting Gain (Loss)","Line 1.7 minus line 11.11"]

{"sheet":"Non-SNP Rev-Exp Summary","index":4,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - SUMMARY"]
[]
["Health Plan:"]
["Reporting Period:"]
["Paid Through:"]
["Summary"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC Dual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC Dual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G9)","v":0},{"$nulls":4},{"$f":"SUM(M9:O9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O9)","v":0},{"$nulls":4},{"$f":"SUM(U9:W9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W9)","v":0},{"$nulls":4},{"$f":"SUM(AC9:AE9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE9)","v":0},{"$nulls":4},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL9)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM9)","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G11)","v":0},{"$nulls":4},{"$f":"SUM(M11:O11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O11)","v":0},{"$nulls":4},{"$f":"SUM(U11:W11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W11)","v":0},{"$nulls":4},{"$f":"SUM(AC11:AE11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE11)","v":0},{"$nulls":4},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL11)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM11)","v":0}]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G12)","v":0},{"$nulls":4},{"$f":"SUM(M12:O12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O12)","v":0},{"$nulls":4},{"$f":"SUM(U12:W12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W12)","v":0},{"$nulls":4},{"$f":"SUM(AC12:AE12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE12)","v":0},{"$nulls":4},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL12)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM12)","v":0}]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G13)","v":0},{"$nulls":4},{"$f":"SUM(M13:O13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O13)","v":0},{"$nulls":4},{"$f":"SUM(U13:W13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W13)","v":0},{"$nulls":4},{"$f":"SUM(AC13:AE13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE13)","v":0},{"$nulls":4},{"$f":"SUM(AK13:AM13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL13)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM13)","v":0}]
[null,"1.4.1","Maternity Kick Payments",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G14)","v":0},{"$nulls":4},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O14)","v":0},{"$nulls":4},{"$f":"SUM(U14:W14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W14)","v":0},{"$nulls":4},{"$f":"SUM(AC14:AE14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE14)","v":0},{"$nulls":4},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL14)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM14)","v":0}]
[null,"1.5","ACA § 9010 related payments",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G15)","v":0},{"$nulls":4},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O15)","v":0},{"$nulls":4},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W15)","v":0},{"$nulls":4},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE15)","v":0},{"$nulls":4},{"$f":"SUM(AK15:AM15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL15)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM15)","v":0}]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G16)","v":0},{"$nulls":4},{"$f":"SUM(M16:O16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O16)","v":0},{"$nulls":4},{"$f":"SUM(U16:W16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W16)","v":0},{"$nulls":4},{"$f":"SUM(AC16:AE16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE16)","v":0},{"$nulls":4},{"$f":"SUM(AK16:AM16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM16)","v":0}]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G17)","v":0},{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O17)","v":0},{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W17)","v":0},{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE17)","v":0},{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL17)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM17)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC Dual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC Dual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K20)","v":0},{"$f":"SUM(M20:P20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S20)","v":0},{"$f":"SUM(U20:X20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA20)","v":0},{"$f":"SUM(AC20:AF20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI20)","v":0},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP20)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ20)","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K21)","v":0},{"$f":"SUM(M21:P21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S21)","v":0},{"$f":"SUM(U21:X21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA21)","v":0},{"$f":"SUM(AC21:AF21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI21)","v":0},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP21)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ21)","v":0}]
[null,2.3,"Outpatient FFS: ER",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K22)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S22)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA22)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI22)","v":0},{"$f":"SUM(AK22:AN22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP22)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ22)","v":0}]
[null,2.4,"Outpatient FFS: Other than ER ",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K23)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S23)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA23)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI23)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP23)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ23)","v":0}]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K24)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S24)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA24)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI24)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP24)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ24)","v":0}]
[null,"2.6","Subcapitated Hospital Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K25)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S25)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA25)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI25)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP25)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ25)","v":0}]
[null,"2.7","Hospital Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K26)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S26)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA26)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI26)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP26)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ26)","v":0}]
[null,"2.7.1","Transplant Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K27)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S27)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA27)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI27)","v":0},{"$f":"SUM(AK27:AN27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP27)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ27)","v":0}]
[null,"2.8","Total Hospital Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K28)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S28)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA28)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI28)","v":0},{"$f":"SUM(AK28:AN28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP28)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ28)","v":0}]
["Professional Services",3.1,"Primary Care FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K29)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S29)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA29)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI29)","v":0},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP29)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ29)","v":0}]
[null,3.2,"Specialty Care FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K30)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S30)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA30)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI30)","v":0},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP30)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ30)","v":0}]
[null,3.3,"Other Professional FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K31)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S31)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA31)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI31)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP31)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ31)","v":0}]
[null,"3.4","§ 1202 PCP Payments to providers",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K32)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S32)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA32)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI32)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP32)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ32)","v":0}]
[null,"3.5","Subcapitated Professional Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K33)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S33)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA33)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI33)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP33)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ33)","v":0}]
[null,"3.6","Ending IBNP for Professional Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K34)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S34)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA34)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI34)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP34)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ34)","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K35)","v":0},{"$f":"SUM(M35:P35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S35)","v":0},{"$f":"SUM(U35:X35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA35)","v":0},{"$f":"SUM(AC35:AF35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI35)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP35)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ35)","v":0}]
[null,"3.8","Total Physician Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K36)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S36)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA36)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI36)","v":0},{"$f":"SUM(AK36:AN36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP36)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ36)","v":0}]
["Maternity Services","4.1.1","Maternity Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K37)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S37)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA37)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI37)","v":0},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP37)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ37)","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K38)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S38)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA38)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI38)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP38)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ38)","v":0}]
[null,"4.3.1","Maternity Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K39)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S39)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA39)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI39)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP39)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ39)","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(E40:H40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K40)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S40)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA40)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI40)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP40)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ40)","v":0}]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K41)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S41)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA41)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI41)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP41)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ41)","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K42)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S42)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA42)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI42)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP42)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ42)","v":0}]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K43)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S43)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA43)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI43)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP43)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ43)","v":0}]
[null,"5.4","Mental Health Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K44)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S44)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA44)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI44)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP44)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ44)","v":0}]
[null,"5.5","Total Mental Health & Substance Abuse Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K45)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S45)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA45)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI45)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP45)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ45)","v":0}]
["Dental",6.1,"Dental FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K46)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S46)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA46)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI46)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP46)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ46)","v":0}]
[null,6.2,"Dental Subcapitation",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K47)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S47)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA47)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI47)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP47)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ47)","v":0}]
[null,6.3,"Ending IBNP for Dental Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K48)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S48)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA48)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI48)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP48)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ48)","v":0}]
[null,"6.4","Dental Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K49)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S49)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA49)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI49)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP49)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ49)","v":0}]
[null,"6.5","Total Dental Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K50)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S50)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA50)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI50)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP50)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ50)","v":0}]
["Transportation",7.1,"Transportation FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K51)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S51)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA51)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI51)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP51)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ51)","v":0}]
[null,7.2,"Transportation Subcapitation",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K52)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S52)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA52)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI52)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP52)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ52)","v":0}]
[null,7.3,"Ending IBNP for Transportation",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K53)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S53)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA53)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI53)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP53)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ53)","v":0}]
[null,"7.4","Transportation Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K54)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S54)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA54)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI54)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP54)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ54)","v":0}]
[null,"7.5","Total Transportation Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K55)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S55)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA55)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI55)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP55)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ55)","v":0}]
["Pharmacy",8.1,"Prescription Drugs FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K56)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S56)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA56)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI56)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP56)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ56)","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K57)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S57)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA57)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI57)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP57)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ57)","v":0}]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K58)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S58)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA58)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI58)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP58)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ58)","v":0}]
[null,"8.4","Prescription Drug Rebates ",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K59)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S59)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA59)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI59)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP59)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ59)","v":0}]
[null,"8.5","Ending accrual for Rebates receivable",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K60)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S60)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA60)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI60)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP60)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ60)","v":0}]
[null,"8.6","Prescription Drugs Subcapitation",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K61)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S61)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA61)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI61)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP61)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ61)","v":0}]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K62)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S62)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA62)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI62)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP62)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ62)","v":0}]
[null,"8.8","Total Prescription Drugs",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K63)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S63)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA63)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI63)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP63)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ63)","v":0}]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K64)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S64)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA64)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI64)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP64)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ64)","v":0}]
[null,"9.2","Hospice FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K65)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S65)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA65)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI65)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP65)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ65)","v":0}]
[null,"9.3","DME FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K66)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S66)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA66)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI66)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP66)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ66)","v":0}]
[null,"9.4","Other State Plan Services FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K67)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S67)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA67)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI67)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP67)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ67)","v":0}]
[null,"9.5","Other Services Subcapitation",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K68)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S68)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA68)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI68)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP68)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ68)","v":0}]
[null,"9.6","Ending IBNP for Other Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K69)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S69)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA69)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI69)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP69)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ69)","v":0}]
[null,"9.7","Other Service Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K70)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S70)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA70)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI70)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP70)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ70)","v":0}]
[null,"9.8","Total Other Services",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K71)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S71)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA71)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI71)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP71)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ71)","v":0}]
["Expanded Benefits","10.1","Expanded Benefits FFS",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K72)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S72)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA72)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI72)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP72)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ72)","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K73)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S73)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA73)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI73)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP73)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ73)","v":0}]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K74)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S74)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA74)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI74)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP74)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ74)","v":0}]
[null,"10.4","Expanded Benefits Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K75)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S75)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA75)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI75)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP75)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ75)","v":0}]
[null,"10.5","Total Expanded Benefits",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K76)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S76)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA76)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI76)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP76)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ76)","v":0}]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"SUM(E77:H77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K77)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S77)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA77)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI77)","v":0},{"$f":"SUM(AK77:AN77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP77)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ77)","v":0}]
[null,"11.2","Total Services Paid Directly -- IBNP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K78)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S78)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA78)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI78)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP78)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ78)","v":0}]
[null,"11.3","Total Services Paid through Subcapitation",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K79)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S79)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA79)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI79)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP79)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ79)","v":0}]
[null,"11.4","Total Services Paid by Settlements/AP",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K80)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S80)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA80)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI80)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP80)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ80)","v":0}]
[null,"11.5","TPL & Fraud/Abuse Recoveries",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K81)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S81)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA81)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI81)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP81)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ81)","v":0}]
[null,"11.6.1","Premium Deficiency Reserve",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K82)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S82)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA82)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI82)","v":0},{"$f":"SUM(AK82:AN82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP82)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ82)","v":0}]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K83)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S83)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA83)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI83)","v":0},{"$f":"SUM(AK83:AN83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP83)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ83)","v":0}]
[null,"11.8","Reinsurance Premiums",0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K84)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S84)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA84)","v":0},{"$f":"SUM(AC84:AF84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI84)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP84)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ84)","v":0}]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K85)","v":0},{"$f":"SUM(M85:P85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S85)","v":0},{"$f":"SUM(U85:X85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA85)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI85)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP85)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ85)","v":0}]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(E86:H86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K86)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S86)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA86)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI86)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP86)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ86)","v":0}]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"SUM(E87:H87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!H87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!I87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!J87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!K87)","v":0},{"$f":"SUM(M87:P87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!P87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Q87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!R87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!S87)","v":0},{"$f":"SUM(U87:X87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!X87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Y87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!Z87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AA87)","v":0},{"$f":"SUM(AC87:AF87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AF87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AG87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AH87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AI87)","v":0},0,{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AN87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AO87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AP87)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AQ87)","v":0}]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!D90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!E90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!F90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!G90)","v":0},{"$nulls":4},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!L90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!M90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!N90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!O90)","v":0},{"$nulls":4},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!T90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!U90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!V90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!W90)","v":0},{"$nulls":4},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AB90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AC90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AD90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AE90)","v":0},{"$nulls":4},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AJ90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AK90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AL90)","v":0},{"$f":"SUM('Non-SNP Rev-Exp Region 1:Non-SNP Rev-Exp Region 11'!AM90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 1","index":5,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 1"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 1"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 2","index":6,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 2"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 2"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 3","index":7,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 3"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 3"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 4","index":8,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 4"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 4"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 5","index":9,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 5"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 5"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 6","index":10,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 6"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 6"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 7","index":11,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 7"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 7"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 8","index":12,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 8"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 8"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 9","index":13,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 9"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 9"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 10","index":14,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 10"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 10"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Non-SNP Rev-Exp Region 11","index":15,"n_rows":90,"n_cols":43,"rows_kept":90,"merged":[[6,3,6,10],[6,11,6,18],[6,19,6,26],[6,27,6,34],[6,35,6,42],[9,0,9,2],[10,0,16,0],[17,0,18,2],[17,3,17,10],[17,11,17,18],[17,19,17,26],[17,27,17,34],[17,35,17,42],[19,0,27,0],[28,0,35,0],[36,0,39,0],[40,0,44,0],[45,0,49,0],[50,0,54,0],[55,0,62,0],[63,0,70,0],[71,0,75,0],[76,0,86,0],[87,0,88,2],[87,3,87,10],[87,11,87,18],[87,19,87,26],[87,27,87,34],[87,35,87,42]]}
["NON-SPECIAL NEEDS PLAN -- REVENUE AND EXPENSE SCHEDULE - REGION 11"]
[]
["Health Plan:",null,{"$f":"'Non-SNP Rev-Exp Summary'!C3","v":0}]
["Reporting Period:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C4=0,\"\",'Non-SNP Rev-Exp Summary'!C4)","v":""}]
["Paid Through:",null,{"$f":"IF('Non-SNP Rev-Exp Summary'!C5=0,\"\",'Non-SNP Rev-Exp Summary'!C5)","v":""}]
["Region 11"]
[{"$nulls":3},"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["MEMBER MONTHS",null,null,{"$f":"SUM(E9:G9)","v":0},{"$nulls":7},{"$f":"SUM(M9:O9)","v":0},{"$nulls":7},{"$f":"SUM(U9:W9)","v":0},{"$nulls":7},{"$f":"SUM(AC9:AE9)","v":0},{"$nulls":7},{"$f":"SUM(AK9:AM9)","v":0},{"$f":"E9+M9+U9+AC9","v":0},{"$f":"F9+N9+V9+AD9","v":0},{"$f":"G9+O9+W9+AE9","v":0}]
["REVENUES"]
["Revenues",1.1,"Capitation",{"$f":"SUM(E11:G11)","v":0},{"$nulls":7},{"$f":"SUM(M11:O11)","v":0},{"$nulls":7},{"$f":"SUM(U11:W11)","v":0},{"$nulls":7},{"$f":"SUM(AC11:AE11)","v":0},{"$nulls":7},{"$f":"SUM(AK11:AM11)","v":0},{"$f":"E11+M11+U11+AC11","v":0},{"$f":"F11+N11+V11+AD11","v":0},0]
[null,1.2,"Transplant Kick Payments",{"$f":"SUM(E12:G12)","v":0},{"$nulls":7},{"$f":"SUM(M12:O12)","v":0},{"$nulls":7},{"$f":"SUM(U12:W12)","v":0},{"$nulls":7},{"$f":"SUM(AC12:AE12)","v":0},{"$nulls":7},{"$f":"SUM(AK12:AM12)","v":0},{"$f":"E12+M12+U12+AC12","v":0},0,0]
[null,"1.3","Hepatitis C Kick Payments",{"$f":"SUM(E13:G13)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.4.1","Maternity Kick Payments",0,{"$nulls":7},{"$f":"SUM(M14:O14)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.5","ACA § 9010 related payments",{"$f":"SUM(E15:G15)","v":0},{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,{"$nulls":7},0,0,0,0]
[null,"1.6","Other Revenue",{"$f":"SUM(E16:G16)","v":0},{"$nulls":7},{"$f":"SUM(M16:O16)","v":0},{"$nulls":7},{"$f":"SUM(U16:W16)","v":0},{"$nulls":7},{"$f":"SUM(AC16:AE16)","v":0},{"$nulls":7},{"$f":"SUM(AK16:AM16)","v":0},0,0,0]
[null,"1.7","Total Revenue",{"$f":"SUM(D11:D16)","v":0},{"$f":"SUM(E11:E16)","v":0},{"$f":"SUM(F11:F16)","v":0},0,{"$nulls":4},{"$f":"SUM(L11:L16)","v":0},{"$f":"SUM(M11:M16)","v":0},{"$f":"SUM(N11:N16)","v":0},0,{"$nulls":4},{"$f":"SUM(T11:T16)","v":0},{"$f":"SUM(U11:U16)","v":0},{"$f":"SUM(V11:V16)","v":0},0,{"$nulls":4},{"$f":"SUM(AB11:AB16)","v":0},{"$f":"SUM(AC11:AC16)","v":0},{"$f":"SUM(AD11:AD16)","v":0},0,{"$nulls":4},{"$f":"SUM(AJ11:AJ16)","v":0},{"$f":"SUM(AK11:AK16)","v":0},{"$f":"SUM(AL11:AL16)","v":0},{"$f":"SUM(AM11:AM16)","v":0}]
["BENEFIT EXPENSES",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","Total \nNon-SNP","Dual Eligible\n(Medicaid Only)","HIV/AIDS Dual Eligible\n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)"]
["Hospital Services",2.1,"Inpatient FFS",{"$f":"SUM(E20:H20)","v":0},{"$nulls":3},{"$f":"SUM(I20:K20)","v":0},{"$nulls":3},{"$f":"SUM(M20:P20)","v":0},{"$nulls":3},{"$f":"SUM(Q20:S20)","v":0},{"$nulls":3},{"$f":"SUM(U20:X20)","v":0},{"$nulls":3},{"$f":"SUM(Y20:AA20)","v":0},{"$nulls":3},{"$f":"SUM(AC20:AF20)","v":0},{"$nulls":3},{"$f":"SUM(AG20:AI20)","v":0},{"$nulls":3},{"$f":"SUM(AK20:AN20)","v":0},{"$f":"E20+M20+U20+AC20","v":0},{"$f":"F20+N20+V20+AD20","v":0},{"$f":"G20+O20+W20+AE20","v":0},{"$f":"SUM(AO20:AQ20)","v":0},{"$f":"I20+Q20+Y20+AG20","v":0},{"$f":"J20+R20+Z20+AH20","v":0},{"$f":"K20+S20+AA20+AI20","v":0}]
[null,2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"SUM(E21:H21)","v":0},{"$nulls":3},{"$f":"SUM(I21:K21)","v":0},{"$nulls":3},{"$f":"SUM(M21:P21)","v":0},{"$nulls":3},{"$f":"SUM(Q21:S21)","v":0},{"$nulls":3},{"$f":"SUM(U21:X21)","v":0},{"$nulls":3},{"$f":"SUM(Y21:AA21)","v":0},{"$nulls":3},{"$f":"SUM(AC21:AF21)","v":0},{"$nulls":3},{"$f":"SUM(AG21:AI21)","v":0},{"$nulls":3},{"$f":"SUM(AK21:AN21)","v":0},{"$f":"E21+M21+U21+AC21","v":0},0,0,{"$f":"SUM(AO21:AQ21)","v":0},{"$f":"I21+Q21+Y21+AG21","v":0},0,0]
[null,2.3,"Outpatient FFS: ER",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG22:AI22)","v":0},{"$nulls":3},0,0,0,0,0,0,0,0]
[null,2.4,"Outpatient FFS: Other than ER ",{"$f":"SUM(E23:H23)","v":0},{"$nulls":3},{"$f":"SUM(I23:K23)","v":0},{"$nulls":3},{"$f":"SUM(M23:P23)","v":0},{"$nulls":3},{"$f":"SUM(Q23:S23)","v":0},{"$nulls":3},{"$f":"SUM(U23:X23)","v":0},{"$nulls":3},{"$f":"SUM(Y23:AA23)","v":0},{"$nulls":3},{"$f":"SUM(AC23:AF23)","v":0},{"$nulls":3},{"$f":"SUM(AG23:AI23)","v":0},{"$nulls":3},{"$f":"SUM(AK23:AN23)","v":0},0,0,0,{"$f":"SUM(AO23:AQ23)","v":0},0,0,0]
[null,2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"SUM(E24:H24)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M24:P24)","v":0},{"$nulls":3},{"$f":"SUM(Q24:S24)","v":0},{"$nulls":3},{"$f":"SUM(U24:X24)","v":0},{"$nulls":3},{"$f":"SUM(Y24:AA24)","v":0},{"$nulls":3},{"$f":"SUM(AC24:AF24)","v":0},{"$nulls":3},{"$f":"SUM(AG24:AI24)","v":0},{"$nulls":3},{"$f":"SUM(AK24:AN24)","v":0},{"$f":"E24+M24+U24+AC24","v":0},0,0,{"$f":"SUM(AO24:AQ24)","v":0},0,0,0]
[null,"2.6","Subcapitated Hospital Services",{"$f":"SUM(E25:H25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M25:P25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U25:X25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC25:AF25)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK25:AN25)","v":0},0,0,{"$f":"G25+O25+W25+AE25","v":0},0,0,0,{"$f":"K25+S25+AA25+AI25","v":0}]
[null,"2.7","Hospital Settlements/AP",{"$f":"SUM(E26:H26)","v":0},{"$nulls":3},{"$f":"SUM(I26:K26)","v":0},{"$nulls":3},{"$f":"SUM(M26:P26)","v":0},{"$nulls":3},{"$f":"SUM(Q26:S26)","v":0},{"$nulls":3},{"$f":"SUM(U26:X26)","v":0},{"$nulls":3},{"$f":"SUM(Y26:AA26)","v":0},{"$nulls":3},{"$f":"SUM(AC26:AF26)","v":0},{"$nulls":3},{"$f":"SUM(AG26:AI26)","v":0},{"$nulls":3},{"$f":"SUM(AK26:AN26)","v":0},0,0,0,{"$f":"SUM(AO26:AQ26)","v":0},0,0,0]
[null,"2.7.1","Transplant Services",0,{"$nulls":3},{"$f":"SUM(I27:K27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Q27:S27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(Y27:AA27)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AG27:AI27)","v":0},{"$nulls":3},0,0,0,0,{"$f":"SUM(AO27:AQ27)","v":0},0,0,0]
[null,"2.8","Total Hospital Services",{"$f":"SUM(D20:D27)","v":0},{"$f":"SUM(E20:E27)","v":0},{"$f":"SUM(F20:F27)","v":0},{"$f":"SUM(G20:G27)","v":0},{"$f":"SUM(H20:H27)","v":0},{"$f":"SUM(I20:I27)","v":0},{"$f":"SUM(J20:J27)","v":0},0,{"$f":"SUM(L20:L27)","v":0},{"$f":"SUM(M20:M27)","v":0},{"$f":"SUM(N20:N27)","v":0},{"$f":"SUM(O20:O27)","v":0},{"$f":"SUM(P20:P27)","v":0},{"$f":"SUM(Q20:Q27)","v":0},{"$f":"SUM(R20:R27)","v":0},0,{"$f":"SUM(T20:T27)","v":0},{"$f":"SUM(U20:U27)","v":0},{"$f":"SUM(V20:V27)","v":0},{"$f":"SUM(W20:W27)","v":0},{"$f":"SUM(X20:X27)","v":0},{"$f":"SUM(Y20:Y27)","v":0},{"$f":"SUM(Z20:Z27)","v":0},0,{"$f":"SUM(AB20:AB27)","v":0},{"$f":"SUM(AC20:AC27)","v":0},{"$f":"SUM(AD20:AD27)","v":0},{"$f":"SUM(AE20:AE27)","v":0},{"$f":"SUM(AF20:AF27)","v":0},{"$f":"SUM(AG20:AG27)","v":0},{"$f":"SUM(AH20:AH27)","v":0},0,{"$f":"SUM(AJ20:AJ27)","v":0},{"$f":"SUM(AK20:AK27)","v":0},{"$f":"SUM(AL20:AL27)","v":0},{"$f":"SUM(AM20:AM27)","v":0},{"$f":"SUM(AN20:AN27)","v":0},{"$f":"SUM(AO20:AO27)","v":0},{"$f":"SUM(AP20:AP27)","v":0},0]
["Professional Services",3.1,"Primary Care FFS",{"$f":"SUM(E29:H29)","v":0},{"$nulls":3},{"$f":"SUM(I29:K29)","v":0},{"$nulls":3},{"$f":"SUM(M29:P29)","v":0},{"$nulls":3},{"$f":"SUM(Q29:S29)","v":0},{"$nulls":3},{"$f":"SUM(U29:X29)","v":0},{"$nulls":3},{"$f":"SUM(Y29:AA29)","v":0},{"$nulls":3},{"$f":"SUM(AC29:AF29)","v":0},{"$nulls":3},{"$f":"SUM(AG29:AI29)","v":0},{"$nulls":3},{"$f":"SUM(AK29:AN29)","v":0},{"$f":"E29+M29+U29+AC29","v":0},{"$f":"F29+N29+V29+AD29","v":0},{"$f":"G29+O29+W29+AE29","v":0},{"$f":"SUM(AO29:AQ29)","v":0},{"$f":"I29+Q29+Y29+AG29","v":0},{"$f":"J29+R29+Z29+AH29","v":0},{"$f":"K29+S29+AA29+AI29","v":0}]
[null,3.2,"Specialty Care FFS",{"$f":"SUM(E30:H30)","v":0},{"$nulls":3},{"$f":"SUM(I30:K30)","v":0},{"$nulls":3},{"$f":"SUM(M30:P30)","v":0},{"$nulls":3},{"$f":"SUM(Q30:S30)","v":0},{"$nulls":3},{"$f":"SUM(U30:X30)","v":0},{"$nulls":3},{"$f":"SUM(Y30:AA30)","v":0},{"$nulls":3},{"$f":"SUM(AC30:AF30)","v":0},{"$nulls":3},{"$f":"SUM(AG30:AI30)","v":0},{"$nulls":3},{"$f":"SUM(AK30:AN30)","v":0},{"$f":"E30+M30+U30+AC30","v":0},0,0,{"$f":"SUM(AO30:AQ30)","v":0},{"$f":"I30+Q30+Y30+AG30","v":0},0,0]
[null,3.3,"Other Professional FFS",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"3.4","§ 1202 PCP Payments to providers",{"$f":"SUM(E32:H32)","v":0},{"$nulls":3},{"$f":"SUM(I32:K32)","v":0},{"$nulls":3},{"$f":"SUM(M32:P32)","v":0},{"$nulls":3},{"$f":"SUM(Q32:S32)","v":0},{"$nulls":3},{"$f":"SUM(U32:X32)","v":0},{"$nulls":3},{"$f":"SUM(Y32:AA32)","v":0},{"$nulls":3},{"$f":"SUM(AC32:AF32)","v":0},{"$nulls":3},{"$f":"SUM(AG32:AI32)","v":0},{"$nulls":3},{"$f":"SUM(AK32:AN32)","v":0},0,0,0,{"$f":"SUM(AO32:AQ32)","v":0},0,0,0]
[null,"3.5","Subcapitated Professional Services",{"$f":"SUM(E33:H33)","v":0},{"$nulls":3},{"$f":"SUM(I33:K33)","v":0},{"$nulls":3},{"$f":"SUM(M33:P33)","v":0},{"$nulls":3},{"$f":"SUM(Q33:S33)","v":0},{"$nulls":3},{"$f":"SUM(U33:X33)","v":0},{"$nulls":3},{"$f":"SUM(Y33:AA33)","v":0},{"$nulls":3},{"$f":"SUM(AC33:AF33)","v":0},{"$nulls":3},{"$f":"SUM(AG33:AI33)","v":0},{"$nulls":3},{"$f":"SUM(AK33:AN33)","v":0},0,0,0,{"$f":"SUM(AO33:AQ33)","v":0},0,0,0]
[null,"3.6","Ending IBNP for Professional Services",{"$f":"SUM(E34:H34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M34:P34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U34:X34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC34:AF34)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK34:AN34)","v":0},{"$f":"E34+M34+U34+AC34","v":0},0,{"$f":"G34+O34+W34+AE34","v":0},0,{"$f":"I34+Q34+Y34+AG34","v":0},0,{"$f":"K34+S34+AA34+AI34","v":0}]
[null,"3.7","Professional Settlements/AP",{"$f":"SUM(E35:H35)","v":0},{"$nulls":3},{"$f":"SUM(I35:K35)","v":0},{"$nulls":3},{"$f":"SUM(M35:P35)","v":0},{"$nulls":3},{"$f":"SUM(Q35:S35)","v":0},{"$nulls":3},{"$f":"SUM(U35:X35)","v":0},{"$nulls":3},{"$f":"SUM(Y35:AA35)","v":0},{"$nulls":3},{"$f":"SUM(AC35:AF35)","v":0},{"$nulls":3},{"$f":"SUM(AG35:AI35)","v":0},{"$nulls":3},{"$f":"SUM(AK35:AN35)","v":0},{"$f":"E35+M35+U35+AC35","v":0},0,0,{"$f":"SUM(AO35:AQ35)","v":0},{"$f":"I35+Q35+Y35+AG35","v":0},0,{"$f":"K35+S35+AA35+AI35","v":0}]
[null,"3.8","Total Physician Services",{"$f":"SUM(D29:D35)","v":0},0,0,0,0,0,{"$f":"SUM(J29:J35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maternity Services","4.1.1","Maternity Services",{"$f":"SUM(E37:H37)","v":0},{"$nulls":3},{"$f":"SUM(I37:K37)","v":0},{"$nulls":3},{"$f":"SUM(M37:P37)","v":0},{"$nulls":3},{"$f":"SUM(Q37:S37)","v":0},{"$nulls":3},{"$f":"SUM(U37:X37)","v":0},{"$nulls":3},{"$f":"SUM(Y37:AA37)","v":0},{"$nulls":3},{"$f":"SUM(AC37:AF37)","v":0},{"$nulls":3},{"$f":"SUM(AG37:AI37)","v":0},{"$nulls":3},{"$f":"SUM(AK37:AN37)","v":0},{"$f":"E37+M37+U37+AC37","v":0},{"$f":"F37+N37+V37+AD37","v":0},{"$f":"G37+O37+W37+AE37","v":0},{"$f":"SUM(AO37:AQ37)","v":0},{"$f":"I37+Q37+Y37+AG37","v":0},{"$f":"J37+R37+Z37+AH37","v":0},{"$f":"K37+S37+AA37+AI37","v":0}]
[null,"4.2.1","Ending IBNP for Maternity Services",{"$f":"SUM(E38:H38)","v":0},{"$nulls":3},{"$f":"SUM(I38:K38)","v":0},{"$nulls":3},{"$f":"SUM(M38:P38)","v":0},{"$nulls":3},{"$f":"SUM(Q38:S38)","v":0},{"$nulls":3},{"$f":"SUM(U38:X38)","v":0},{"$nulls":3},{"$f":"SUM(Y38:AA38)","v":0},{"$nulls":3},{"$f":"SUM(AC38:AF38)","v":0},{"$nulls":3},{"$f":"SUM(AG38:AI38)","v":0},{"$nulls":3},{"$f":"SUM(AK38:AN38)","v":0},{"$f":"E38+M38+U38+AC38","v":0},0,0,{"$f":"SUM(AO38:AQ38)","v":0},{"$f":"I38+Q38+Y38+AG38","v":0},0,0]
[null,"4.3.1","Maternity Settlements/AP",{"$f":"SUM(E39:H39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M39:P39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U39:X39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC39:AF39)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK39:AN39)","v":0},0,0,0,0,0,0,{"$f":"K39+S39+AA39+AI39","v":0}]
[null,"4.4.1","Total Maternity Services",{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},0,0,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},0,0,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M39)","v":0},0,0,{"$f":"SUM(P37:P39)","v":0},{"$f":"SUM(Q37:Q39)","v":0},0,0,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U39)","v":0},0,0,{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},0,0,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC39)","v":0},0,0,{"$f":"SUM(AF37:AF39)","v":0},{"$f":"SUM(AG37:AG39)","v":0},0,0,{"$f":"SUM(AJ37:AJ39)","v":0},{"$f":"SUM(AK37:AK39)","v":0},0,0,{"$f":"SUM(AN37:AN39)","v":0},{"$f":"SUM(AO37:AO39)","v":0},0,0]
["Mental Health",5.1,"Mental Health & Substance Abuse FFS",{"$f":"SUM(E41:H41)","v":0},{"$nulls":3},{"$f":"SUM(I41:K41)","v":0},{"$nulls":3},{"$f":"SUM(M41:P41)","v":0},{"$nulls":3},{"$f":"SUM(Q41:S41)","v":0},{"$nulls":3},{"$f":"SUM(U41:X41)","v":0},{"$nulls":3},{"$f":"SUM(Y41:AA41)","v":0},{"$nulls":3},{"$f":"SUM(AC41:AF41)","v":0},{"$nulls":3},{"$f":"SUM(AG41:AI41)","v":0},{"$nulls":3},{"$f":"SUM(AK41:AN41)","v":0},{"$f":"E41+M41+U41+AC41","v":0},{"$f":"F41+N41+V41+AD41","v":0},{"$f":"G41+O41+W41+AE41","v":0},{"$f":"SUM(AO41:AQ41)","v":0},{"$f":"I41+Q41+Y41+AG41","v":0},{"$f":"J41+R41+Z41+AH41","v":0},{"$f":"K41+S41+AA41+AI41","v":0}]
[null,5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"SUM(E42:H42)","v":0},{"$nulls":3},{"$f":"SUM(I42:K42)","v":0},{"$nulls":3},{"$f":"SUM(M42:P42)","v":0},{"$nulls":3},{"$f":"SUM(Q42:S42)","v":0},{"$nulls":3},{"$f":"SUM(U42:X42)","v":0},{"$nulls":3},{"$f":"SUM(Y42:AA42)","v":0},{"$nulls":3},{"$f":"SUM(AC42:AF42)","v":0},{"$nulls":3},{"$f":"SUM(AG42:AI42)","v":0},{"$nulls":3},{"$f":"SUM(AK42:AN42)","v":0},{"$f":"E42+M42+U42+AC42","v":0},0,0,{"$f":"SUM(AO42:AQ42)","v":0},{"$f":"I42+Q42+Y42+AG42","v":0},0,0]
[null,5.3,"Ending IBNP for Mental Health & Substance Abuse",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"5.4","Mental Health Settlements/AP",{"$f":"SUM(E44:H44)","v":0},{"$nulls":3},{"$f":"SUM(I44:K44)","v":0},{"$nulls":3},{"$f":"SUM(M44:P44)","v":0},{"$nulls":3},{"$f":"SUM(Q44:S44)","v":0},{"$nulls":3},{"$f":"SUM(U44:X44)","v":0},{"$nulls":3},{"$f":"SUM(Y44:AA44)","v":0},{"$nulls":3},{"$f":"SUM(AC44:AF44)","v":0},{"$nulls":3},{"$f":"SUM(AG44:AI44)","v":0},{"$nulls":3},{"$f":"SUM(AK44:AN44)","v":0},0,0,0,{"$f":"SUM(AO44:AQ44)","v":0},0,0,0]
[null,"5.5","Total Mental Health & Substance Abuse Services",{"$f":"SUM(D41:D44)","v":0},{"$f":"SUM(E41:E44)","v":0},0,0,{"$f":"SUM(H41:H44)","v":0},{"$f":"SUM(I41:I44)","v":0},0,0,{"$f":"SUM(L41:L44)","v":0},{"$f":"SUM(M41:M44)","v":0},0,0,{"$f":"SUM(P41:P44)","v":0},{"$f":"SUM(Q41:Q44)","v":0},0,0,{"$f":"SUM(T41:T44)","v":0},{"$f":"SUM(U41:U44)","v":0},0,0,{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},0,0,{"$f":"SUM(AB41:AB44)","v":0},{"$f":"SUM(AC41:AC44)","v":0},0,0,{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},0,0,{"$f":"SUM(AJ41:AJ44)","v":0},{"$f":"SUM(AK41:AK44)","v":0},0,0,{"$f":"SUM(AN41:AN44)","v":0},{"$f":"SUM(AO41:AO44)","v":0},0,0]
["Dental",6.1,"Dental FFS",{"$f":"SUM(E46:H46)","v":0},{"$nulls":3},{"$f":"SUM(I46:K46)","v":0},{"$nulls":3},{"$f":"SUM(M46:P46)","v":0},{"$nulls":3},{"$f":"SUM(Q46:S46)","v":0},{"$nulls":3},{"$f":"SUM(U46:X46)","v":0},{"$nulls":3},{"$f":"SUM(Y46:AA46)","v":0},{"$nulls":3},{"$f":"SUM(AC46:AF46)","v":0},{"$nulls":3},{"$f":"SUM(AG46:AI46)","v":0},{"$nulls":3},{"$f":"SUM(AK46:AN46)","v":0},{"$f":"E46+M46+U46+AC46","v":0},{"$f":"F46+N46+V46+AD46","v":0},{"$f":"G46+O46+W46+AE46","v":0},{"$f":"SUM(AO46:AQ46)","v":0},{"$f":"I46+Q46+Y46+AG46","v":0},{"$f":"J46+R46+Z46+AH46","v":0},{"$f":"K46+S46+AA46+AI46","v":0}]
[null,6.2,"Dental Subcapitation",{"$f":"SUM(E47:H47)","v":0},{"$nulls":3},{"$f":"SUM(I47:K47)","v":0},{"$nulls":3},{"$f":"SUM(M47:P47)","v":0},{"$nulls":3},{"$f":"SUM(Q47:S47)","v":0},{"$nulls":3},{"$f":"SUM(U47:X47)","v":0},{"$nulls":3},{"$f":"SUM(Y47:AA47)","v":0},{"$nulls":3},{"$f":"SUM(AC47:AF47)","v":0},{"$nulls":3},{"$f":"SUM(AG47:AI47)","v":0},{"$nulls":3},{"$f":"SUM(AK47:AN47)","v":0},{"$f":"E47+M47+U47+AC47","v":0},0,0,{"$f":"SUM(AO47:AQ47)","v":0},{"$f":"I47+Q47+Y47+AG47","v":0},0,0]
[null,6.3,"Ending IBNP for Dental Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"6.4","Dental Settlements/AP",{"$f":"SUM(E49:H49)","v":0},{"$nulls":3},{"$f":"SUM(I49:K49)","v":0},{"$nulls":3},{"$f":"SUM(M49:P49)","v":0},{"$nulls":3},{"$f":"SUM(Q49:S49)","v":0},{"$nulls":3},{"$f":"SUM(U49:X49)","v":0},{"$nulls":3},{"$f":"SUM(Y49:AA49)","v":0},{"$nulls":3},{"$f":"SUM(AC49:AF49)","v":0},{"$nulls":3},{"$f":"SUM(AG49:AI49)","v":0},{"$nulls":3},{"$f":"SUM(AK49:AN49)","v":0},0,0,0,{"$f":"SUM(AO49:AQ49)","v":0},0,0,0]
[null,"6.5","Total Dental Services",{"$f":"SUM(D46:D49)","v":0},{"$f":"SUM(E46:E49)","v":0},0,0,{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":0},0,0,{"$f":"SUM(L46:L49)","v":0},{"$f":"SUM(M46:M49)","v":0},0,0,{"$f":"SUM(P46:P49)","v":0},{"$f":"SUM(Q46:Q49)","v":0},0,0,{"$f":"SUM(T46:T49)","v":0},{"$f":"SUM(U46:U49)","v":0},0,0,{"$f":"SUM(X46:X49)","v":0},{"$f":"SUM(Y46:Y49)","v":0},0,0,{"$f":"SUM(AB46:AB49)","v":0},{"$f":"SUM(AC46:AC49)","v":0},0,0,{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0},0,0,{"$f":"SUM(AJ46:AJ49)","v":0},{"$f":"SUM(AK46:AK49)","v":0},0,0,{"$f":"SUM(AN46:AN49)","v":0},{"$f":"SUM(AO46:AO49)","v":0},0,0]
["Transportation",7.1,"Transportation FFS",{"$f":"SUM(E51:H51)","v":0},{"$nulls":3},{"$f":"SUM(I51:K51)","v":0},{"$nulls":3},{"$f":"SUM(M51:P51)","v":0},{"$nulls":3},{"$f":"SUM(Q51:S51)","v":0},{"$nulls":3},{"$f":"SUM(U51:X51)","v":0},{"$nulls":3},{"$f":"SUM(Y51:AA51)","v":0},{"$nulls":3},{"$f":"SUM(AC51:AF51)","v":0},{"$nulls":3},{"$f":"SUM(AG51:AI51)","v":0},{"$nulls":3},{"$f":"SUM(AK51:AN51)","v":0},{"$f":"E51+M51+U51+AC51","v":0},{"$f":"F51+N51+V51+AD51","v":0},{"$f":"G51+O51+W51+AE51","v":0},{"$f":"SUM(AO51:AQ51)","v":0},{"$f":"I51+Q51+Y51+AG51","v":0},{"$f":"J51+R51+Z51+AH51","v":0},{"$f":"K51+S51+AA51+AI51","v":0}]
[null,7.2,"Transportation Subcapitation",{"$f":"SUM(E52:H52)","v":0},{"$nulls":3},{"$f":"SUM(I52:K52)","v":0},{"$nulls":3},{"$f":"SUM(M52:P52)","v":0},{"$nulls":3},{"$f":"SUM(Q52:S52)","v":0},{"$nulls":3},{"$f":"SUM(U52:X52)","v":0},{"$nulls":3},{"$f":"SUM(Y52:AA52)","v":0},{"$nulls":3},{"$f":"SUM(AC52:AF52)","v":0},{"$nulls":3},{"$f":"SUM(AG52:AI52)","v":0},{"$nulls":3},{"$f":"SUM(AK52:AN52)","v":0},{"$f":"E52+M52+U52+AC52","v":0},0,0,{"$f":"SUM(AO52:AQ52)","v":0},{"$f":"I52+Q52+Y52+AG52","v":0},0,0]
[null,7.3,"Ending IBNP for Transportation",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"7.4","Transportation Settlements/AP",{"$f":"SUM(E54:H54)","v":0},{"$nulls":3},{"$f":"SUM(I54:K54)","v":0},{"$nulls":3},{"$f":"SUM(M54:P54)","v":0},{"$nulls":3},{"$f":"SUM(Q54:S54)","v":0},{"$nulls":3},{"$f":"SUM(U54:X54)","v":0},{"$nulls":3},{"$f":"SUM(Y54:AA54)","v":0},{"$nulls":3},{"$f":"SUM(AC54:AF54)","v":0},{"$nulls":3},{"$f":"SUM(AG54:AI54)","v":0},{"$nulls":3},{"$f":"SUM(AK54:AN54)","v":0},0,0,0,{"$f":"SUM(AO54:AQ54)","v":0},0,0,0]
[null,"7.5","Total Transportation Services",{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},0,0,{"$f":"SUM(H51:H54)","v":0},{"$f":"SUM(I51:I54)","v":0},0,0,{"$f":"SUM(L51:L54)","v":0},{"$f":"SUM(M51:M54)","v":0},0,0,{"$f":"SUM(P51:P54)","v":0},{"$f":"SUM(Q51:Q54)","v":0},0,0,{"$f":"SUM(T51:T54)","v":0},{"$f":"SUM(U51:U54)","v":0},0,0,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},0,0,{"$f":"SUM(AB51:AB54)","v":0},{"$f":"SUM(AC51:AC54)","v":0},0,0,{"$f":"SUM(AF51:AF54)","v":0},{"$f":"SUM(AG51:AG54)","v":0},0,0,{"$f":"SUM(AJ51:AJ54)","v":0},{"$f":"SUM(AK51:AK54)","v":0},0,0,{"$f":"SUM(AN51:AN54)","v":0},{"$f":"SUM(AO51:AO54)","v":0},0,0]
["Pharmacy",8.1,"Prescription Drugs FFS",{"$f":"SUM(E56:H56)","v":0},{"$nulls":3},{"$f":"SUM(I56:K56)","v":0},{"$nulls":3},{"$f":"SUM(M56:P56)","v":0},{"$nulls":3},{"$f":"SUM(Q56:S56)","v":0},{"$nulls":3},{"$f":"SUM(U56:X56)","v":0},{"$nulls":3},{"$f":"SUM(Y56:AA56)","v":0},{"$nulls":3},{"$f":"SUM(AC56:AF56)","v":0},{"$nulls":3},{"$f":"SUM(AG56:AI56)","v":0},{"$nulls":3},{"$f":"SUM(AK56:AN56)","v":0},{"$f":"E56+M56+U56+AC56","v":0},{"$f":"F56+N56+V56+AD56","v":0},{"$f":"G56+O56+W56+AE56","v":0},{"$f":"SUM(AO56:AQ56)","v":0},{"$f":"I56+Q56+Y56+AG56","v":0},{"$f":"J56+R56+Z56+AH56","v":0},{"$f":"K56+S56+AA56+AI56","v":0}]
[null,"8.2","Hepatitis C Prescription Drug FFS",{"$f":"SUM(E57:H57)","v":0},{"$nulls":3},{"$f":"SUM(I57:K57)","v":0},{"$nulls":3},{"$f":"SUM(M57:P57)","v":0},{"$nulls":3},{"$f":"SUM(Q57:S57)","v":0},{"$nulls":3},{"$f":"SUM(U57:X57)","v":0},{"$nulls":3},{"$f":"SUM(Y57:AA57)","v":0},{"$nulls":3},{"$f":"SUM(AC57:AF57)","v":0},{"$nulls":3},{"$f":"SUM(AG57:AI57)","v":0},{"$nulls":3},{"$f":"SUM(AK57:AN57)","v":0},{"$f":"E57+M57+U57+AC57","v":0},0,0,{"$f":"SUM(AO57:AQ57)","v":0},{"$f":"I57+Q57+Y57+AG57","v":0},0,0]
[null,"8.3","Ending IBNP for Prescription Drugs",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"8.4","Prescription Drug Rebates ",{"$f":"SUM(E59:H59)","v":0},{"$nulls":3},{"$f":"SUM(I59:K59)","v":0},{"$nulls":3},{"$f":"SUM(M59:P59)","v":0},{"$nulls":3},{"$f":"SUM(Q59:S59)","v":0},{"$nulls":3},{"$f":"SUM(U59:X59)","v":0},{"$nulls":3},{"$f":"SUM(Y59:AA59)","v":0},{"$nulls":3},{"$f":"SUM(AC59:AF59)","v":0},{"$nulls":3},{"$f":"SUM(AG59:AI59)","v":0},{"$nulls":3},{"$f":"SUM(AK59:AN59)","v":0},0,0,0,{"$f":"SUM(AO59:AQ59)","v":0},0,0,0]
[null,"8.5","Ending accrual for Rebates receivable",{"$f":"SUM(E60:H60)","v":0},{"$nulls":3},{"$f":"SUM(I60:K60)","v":0},{"$nulls":3},{"$f":"SUM(M60:P60)","v":0},{"$nulls":3},{"$f":"SUM(Q60:S60)","v":0},{"$nulls":3},{"$f":"SUM(U60:X60)","v":0},{"$nulls":3},{"$f":"SUM(Y60:AA60)","v":0},{"$nulls":3},{"$f":"SUM(AC60:AF60)","v":0},{"$nulls":3},{"$f":"SUM(AG60:AI60)","v":0},{"$nulls":3},{"$f":"SUM(AK60:AN60)","v":0},0,0,0,{"$f":"SUM(AO60:AQ60)","v":0},0,0,0]
[null,"8.6","Prescription Drugs Subcapitation",{"$f":"SUM(E61:H61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M61:P61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U61:X61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC61:AF61)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK61:AN61)","v":0},0,0,0,0,0,0,0]
[null,"8.7","Prescription Drug Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M62:P62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U62:X62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC62:AF62)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK62:AN62)","v":0},0,0,0,0,0,0,0]
[null,"8.8","Total Prescription Drugs",{"$f":"SUM(D56:D62)","v":0},{"$f":"SUM(E56:E62)","v":0},0,{"$f":"SUM(G56:G62)","v":0},{"$f":"SUM(H56:H62)","v":0},{"$f":"SUM(I56:I62)","v":0},0,0,{"$f":"SUM(L56:L62)","v":0},{"$f":"SUM(M56:M62)","v":0},0,{"$f":"SUM(O56:O62)","v":0},{"$f":"SUM(P56:P62)","v":0},{"$f":"SUM(Q56:Q62)","v":0},0,0,{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},0,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0},{"$f":"SUM(Y56:Y62)","v":0},0,0,{"$f":"SUM(AB56:AB62)","v":0},{"$f":"SUM(AC56:AC62)","v":0},0,{"$f":"SUM(AE56:AE62)","v":0},{"$f":"SUM(AF56:AF62)","v":0},{"$f":"SUM(AG56:AG62)","v":0},0,0,{"$f":"SUM(AJ56:AJ62)","v":0},{"$f":"SUM(AK56:AK62)","v":0},0,{"$f":"SUM(AM56:AM62)","v":0},{"$f":"SUM(AN56:AN62)","v":0},{"$f":"SUM(AO56:AO62)","v":0},0,0]
["Other Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"SUM(E64:H64)","v":0},{"$nulls":3},{"$f":"SUM(I64:K64)","v":0},{"$nulls":3},{"$f":"SUM(M64:P64)","v":0},{"$nulls":3},{"$f":"SUM(Q64:S64)","v":0},{"$nulls":3},{"$f":"SUM(U64:X64)","v":0},{"$nulls":3},{"$f":"SUM(Y64:AA64)","v":0},{"$nulls":3},{"$f":"SUM(AC64:AF64)","v":0},{"$nulls":3},{"$f":"SUM(AG64:AI64)","v":0},{"$nulls":3},{"$f":"SUM(AK64:AN64)","v":0},{"$f":"E64+M64+U64+AC64","v":0},{"$f":"F64+N64+V64+AD64","v":0},{"$f":"G64+O64+W64+AE64","v":0},{"$f":"SUM(AO64:AQ64)","v":0},{"$f":"I64+Q64+Y64+AG64","v":0},{"$f":"J64+R64+Z64+AH64","v":0},{"$f":"K64+S64+AA64+AI64","v":0}]
[null,"9.2","Hospice FFS",{"$f":"SUM(E65:H65)","v":0},{"$nulls":3},{"$f":"SUM(I65:K65)","v":0},{"$nulls":3},{"$f":"SUM(M65:P65)","v":0},{"$nulls":3},{"$f":"SUM(Q65:S65)","v":0},{"$nulls":3},{"$f":"SUM(U65:X65)","v":0},{"$nulls":3},{"$f":"SUM(Y65:AA65)","v":0},{"$nulls":3},{"$f":"SUM(AC65:AF65)","v":0},{"$nulls":3},{"$f":"SUM(AG65:AI65)","v":0},{"$nulls":3},{"$f":"SUM(AK65:AN65)","v":0},{"$f":"E65+M65+U65+AC65","v":0},0,0,{"$f":"SUM(AO65:AQ65)","v":0},{"$f":"I65+Q65+Y65+AG65","v":0},0,0]
[null,"9.3","DME FFS",{"$f":"SUM(E66:H66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(M66:P66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(U66:X66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AC66:AF66)","v":0},{"$nulls":3},0,{"$nulls":3},{"$f":"SUM(AK66:AN66)","v":0},0,0,0,0,0,0,0]
[null,"9.4","Other State Plan Services FFS",{"$f":"SUM(E67:H67)","v":0},{"$nulls":3},{"$f":"SUM(I67:K67)","v":0},{"$nulls":3},{"$f":"SUM(M67:P67)","v":0},{"$nulls":3},{"$f":"SUM(Q67:S67)","v":0},{"$nulls":3},{"$f":"SUM(U67:X67)","v":0},{"$nulls":3},{"$f":"SUM(Y67:AA67)","v":0},{"$nulls":3},{"$f":"SUM(AC67:AF67)","v":0},{"$nulls":3},{"$f":"SUM(AG67:AI67)","v":0},{"$nulls":3},{"$f":"SUM(AK67:AN67)","v":0},0,0,0,{"$f":"SUM(AO67:AQ67)","v":0},0,0,0]
[null,"9.5","Other Services Subcapitation",{"$f":"SUM(E68:H68)","v":0},{"$nulls":3},{"$f":"SUM(I68:K68)","v":0},{"$nulls":3},{"$f":"SUM(M68:P68)","v":0},{"$nulls":3},{"$f":"SUM(Q68:S68)","v":0},{"$nulls":3},{"$f":"SUM(U68:X68)","v":0},{"$nulls":3},{"$f":"SUM(Y68:AA68)","v":0},{"$nulls":3},{"$f":"SUM(AC68:AF68)","v":0},{"$nulls":3},{"$f":"SUM(AG68:AI68)","v":0},{"$nulls":3},{"$f":"SUM(AK68:AN68)","v":0},0,0,0,{"$f":"SUM(AO68:AQ68)","v":0},0,0,0]
[null,"9.6","Ending IBNP for Other Services",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.7","Other Services Settlements/AP",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"9.8","Total Other Services",{"$f":"SUM(D64:D70)","v":0},{"$f":"SUM(E64:E70)","v":0},0,0,{"$f":"SUM(H64:H70)","v":0},{"$f":"SUM(I64:I70)","v":0},0,0,{"$f":"SUM(L64:L70)","v":0},{"$f":"SUM(M64:M70)","v":0},0,0,{"$f":"SUM(P64:P70)","v":0},{"$f":"SUM(Q64:Q70)","v":0},0,0,{"$f":"SUM(T64:T70)","v":0},{"$f":"SUM(U64:U70)","v":0},0,0,{"$f":"SUM(X64:X70)","v":0},{"$f":"SUM(Y64:Y70)","v":0},0,0,{"$f":"SUM(AB64:AB70)","v":0},{"$f":"SUM(AC64:AC70)","v":0},0,0,{"$f":"SUM(AF64:AF70)","v":0},{"$f":"SUM(AG64:AG70)","v":0},0,0,{"$f":"SUM(AJ64:AJ70)","v":0},{"$f":"SUM(AK64:AK70)","v":0},0,0,{"$f":"SUM(AN64:AN70)","v":0},{"$f":"SUM(AO64:AO70)","v":0},0,0]
["Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"SUM(E72:H72)","v":0},{"$nulls":3},{"$f":"SUM(I72:K72)","v":0},{"$nulls":3},{"$f":"SUM(M72:P72)","v":0},{"$nulls":3},{"$f":"SUM(Q72:S72)","v":0},{"$nulls":3},{"$f":"SUM(U72:X72)","v":0},{"$nulls":3},{"$f":"SUM(Y72:AA72)","v":0},{"$nulls":3},{"$f":"SUM(AC72:AF72)","v":0},{"$nulls":3},{"$f":"SUM(AG72:AI72)","v":0},{"$nulls":3},{"$f":"SUM(AK72:AN72)","v":0},{"$f":"E72+M72+U72+AC72","v":0},{"$f":"F72+N72+V72+AD72","v":0},{"$f":"G72+O72+W72+AE72","v":0},{"$f":"SUM(AO72:AQ72)","v":0},{"$f":"I72+Q72+Y72+AG72","v":0},{"$f":"J72+R72+Z72+AH72","v":0},{"$f":"K72+S72+AA72+AI72","v":0}]
[null,"10.2","Expanded Benefits Subcapitation",{"$f":"SUM(E73:H73)","v":0},{"$nulls":3},{"$f":"SUM(I73:K73)","v":0},{"$nulls":3},{"$f":"SUM(M73:P73)","v":0},{"$nulls":3},{"$f":"SUM(Q73:S73)","v":0},{"$nulls":3},{"$f":"SUM(U73:X73)","v":0},{"$nulls":3},{"$f":"SUM(Y73:AA73)","v":0},{"$nulls":3},{"$f":"SUM(AC73:AF73)","v":0},{"$nulls":3},{"$f":"SUM(AG73:AI73)","v":0},{"$nulls":3},{"$f":"SUM(AK73:AN73)","v":0},{"$f":"E73+M73+U73+AC73","v":0},0,0,{"$f":"SUM(AO73:AQ73)","v":0},{"$f":"I73+Q73+Y73+AG73","v":0},0,0]
[null,"10.3","Ending IBNP for Expanded Benefits",0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,{"$nulls":3},0,0,0,0,0,0,0,0]
[null,"10.4","Expanded Benefits Settlements/AP",{"$f":"SUM(E75:H75)","v":0},{"$nulls":3},{"$f":"SUM(I75:K75)","v":0},{"$nulls":3},{"$f":"SUM(M75:P75)","v":0},{"$nulls":3},{"$f":"SUM(Q75:S75)","v":0},{"$nulls":3},{"$f":"SUM(U75:X75)","v":0},{"$nulls":3},{"$f":"SUM(Y75:AA75)","v":0},{"$nulls":3},{"$f":"SUM(AC75:AF75)","v":0},{"$nulls":3},{"$f":"SUM(AG75:AI75)","v":0},{"$nulls":3},{"$f":"SUM(AK75:AN75)","v":0},0,0,0,{"$f":"SUM(AO75:AQ75)","v":0},0,0,0]
[null,"10.5","Total Expanded Benefits",{"$f":"SUM(D72:D75)","v":0},{"$f":"SUM(E72:E75)","v":0},0,{"$f":"SUM(G72:G75)","v":0},{"$f":"SUM(H72:H75)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,{"$f":"SUM(L72:L75)","v":0},{"$f":"SUM(M72:M75)","v":0},0,{"$f":"SUM(O72:O75)","v":0},{"$f":"SUM(P72:P75)","v":0},{"$f":"SUM(Q72:Q75)","v":0},0,0,{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},0,{"$f":"SUM(W72:W75)","v":0},{"$f":"SUM(X72:X75)","v":0},{"$f":"SUM(Y72:Y75)","v":0},0,0,{"$f":"SUM(AB72:AB75)","v":0},{"$f":"SUM(AC72:AC75)","v":0},0,{"$f":"SUM(AE72:AE75)","v":0},{"$f":"SUM(AF72:AF75)","v":0},{"$f":"SUM(AG72:AG75)","v":0},0,0,{"$f":"SUM(AJ72:AJ75)","v":0},{"$f":"SUM(AK72:AK75)","v":0},0,{"$f":"SUM(AM72:AM75)","v":0},{"$f":"SUM(AN72:AN75)","v":0},{"$f":"SUM(AO72:AO75)","v":0},0,0]
["Totals Before and After Reinsurance","11.1","Total Services Paid Directly FFS",{"$f":"D20+SUM(D22:D23,D27)+SUM(D29:D32)+D37+D41+D46+D51+SUM(D56:D57)+SUM(D59:D60)+SUM(D64:D67)+D72","v":0},{"$f":"E20+SUM(E22:E23,E27)+SUM(E29:E32)+E37+E41+E46+E51+SUM(E56:E57)+SUM(E59:E60)+SUM(E64:E67)+E72","v":0},0,{"$f":"G20+SUM(G22:G23,G27)+SUM(G29:G32)+G37+G41+G46+G51+SUM(G56:G57)+SUM(G59:G60)+SUM(G64:G67)+G72","v":0},{"$f":"H20+SUM(H22:H23,H27)+SUM(H29:H32)+H37+H41+H46+H51+SUM(H56:H57)+SUM(H59:H60)+SUM(H64:H67)+H72","v":0},0,0,0,{"$f":"L20+SUM(L22:L23,L27)+SUM(L29:L32)+L37+L41+L46+L51+SUM(L56:L57)+SUM(L59:L60)+SUM(L64:L67)+L72","v":0},{"$f":"M20+SUM(M22:M23,M27)+SUM(M29:M32)+M37+M41+M46+M51+SUM(M56:M57)+SUM(M59:M60)+SUM(M64:M67)+M72","v":0},0,{"$f":"O20+SUM(O22:O23,O27)+SUM(O29:O32)+O37+O41+O46+O51+SUM(O56:O57)+SUM(O59:O60)+SUM(O64:O67)+O72","v":0},{"$f":"P20+SUM(P22:P23,P27)+SUM(P29:P32)+P37+P41+P46+P51+SUM(P56:P57)+SUM(P59:P60)+SUM(P64:P67)+P72","v":0},{"$f":"Q20+SUM(Q22:Q23,Q27)+SUM(Q29:Q32)+Q37+Q41+Q46+Q51+SUM(Q56:Q57)+SUM(Q59:Q60)+SUM(Q64:Q67)+Q72","v":0},{"$f":"R20+SUM(R22:R23,R27)+SUM(R29:R32)+R37+R41+R46+R51+SUM(R56:R57)+SUM(R59:R60)+SUM(R64:R67)+R72","v":0},0,{"$f":"T20+SUM(T22:T23,T27)+SUM(T29:T32)+T37+T41+T46+T51+SUM(T56:T57)+SUM(T59:T60)+SUM(T64:T67)+T72","v":0},{"$f":"U20+SUM(U22:U23,U27)+SUM(U29:U32)+U37+U41+U46+U51+SUM(U56:U57)+SUM(U59:U60)+SUM(U64:U67)+U72","v":0},0,{"$f":"W20+SUM(W22:W23,W27)+SUM(W29:W32)+W37+W41+W46+W51+SUM(W56:W57)+SUM(W59:W60)+SUM(W64:W67)+W72","v":0},{"$f":"X20+SUM(X22:X23,X27)+SUM(X29:X32)+X37+X41+X46+X51+SUM(X56:X57)+SUM(X59:X60)+SUM(X64:X67)+X72","v":0},{"$f":"Y20+SUM(Y22:Y23,Y27)+SUM(Y29:Y32)+Y37+Y41+Y46+Y51+SUM(Y56:Y57)+SUM(Y59:Y60)+SUM(Y64:Y67)+Y72","v":0},{"$f":"Z20+SUM(Z22:Z23,Z27)+SUM(Z29:Z32)+Z37+Z41+Z46+Z51+SUM(Z56:Z57)+SUM(Z59:Z60)+SUM(Z64:Z67)+Z72","v":0},0,{"$f":"AB20+SUM(AB22:AB23,AB27)+SUM(AB29:AB32)+AB37+AB41+AB46+AB51+SUM(AB56:AB57)+SUM(AB59:AB60)+SUM(AB64:AB67)+AB72","v":0},{"$f":"AC20+SUM(AC22:AC23,AC27)+SUM(AC29:AC32)+AC37+AC41+AC46+AC51+SUM(AC56:AC57)+SUM(AC59:AC60)+SUM(AC64:AC67)+AC72","v":0},0,{"$f":"AE20+SUM(AE22:AE23,AE27)+SUM(AE29:AE32)+AE37+AE41+AE46+AE51+SUM(AE56:AE57)+SUM(AE59:AE60)+SUM(AE64:AE67)+AE72","v":0},{"$f":"AF20+SUM(AF22:AF23,AF27)+SUM(AF29:AF32)+AF37+AF41+AF46+AF51+SUM(AF56:AF57)+SUM(AF59:AF60)+SUM(AF64:AF67)+AF72","v":0},{"$f":"AG20+SUM(AG22:AG23,AG27)+SUM(AG29:AG32)+AG37+AG41+AG46+AG51+SUM(AG56:AG57)+SUM(AG59:AG60)+SUM(AG64:AG67)+AG72","v":0},{"$f":"AH20+SUM(AH22:AH23,AH27)+SUM(AH29:AH32)+AH37+AH41+AH46+AH51+SUM(AH56:AH57)+SUM(AH59:AH60)+SUM(AH64:AH67)+AH72","v":0},0,{"$f":"AJ20+SUM(AJ22:AJ23,AJ27)+SUM(AJ29:AJ32)+AJ37+AJ41+AJ46+AJ51+SUM(AJ56:AJ57)+SUM(AJ59:AJ60)+SUM(AJ64:AJ67)+AJ72","v":0},{"$f":"AK20+SUM(AK22:AK23,AK27)+SUM(AK29:AK32)+AK37+AK41+AK46+AK51+SUM(AK56:AK57)+SUM(AK59:AK60)+SUM(AK64:AK67)+AK72","v":0},0,{"$f":"AM20+SUM(AM22:AM23,AM27)+SUM(AM29:AM32)+AM37+AM41+AM46+AM51+SUM(AM56:AM57)+SUM(AM59:AM60)+SUM(AM64:AM67)+AM72","v":0},{"$f":"AN20+SUM(AN22:AN23,AN27)+SUM(AN29:AN32)+AN37+AN41+AN46+AN51+SUM(AN56:AN57)+SUM(AN59:AN60)+SUM(AN64:AN67)+AN72","v":0},{"$f":"AO20+SUM(AO22:AO23,AO27)+SUM(AO29:AO32)+AO37+AO41+AO46+AO51+SUM(AO56:AO57)+SUM(AO59:AO60)+SUM(AO64:AO67)+AO72","v":0},{"$f":"AP20+SUM(AP22:AP23,AP27)+SUM(AP29:AP32)+AP37+AP41+AP46+AP51+SUM(AP56:AP57)+SUM(AP59:AP60)+SUM(AP64:AP67)+AP72","v":0},0]
[null,"11.2","Total Services Paid Directly -- IBNP",{"$f":"D21+D24+D34+D38+D43+D48+D53+D58+D69+D74","v":0},{"$f":"E21+E24+E34+E38+E43+E48+E53+E58+E69+E74","v":0},0,{"$f":"G21+G24+G34+G38+G43+G48+G53+G58+G69+G74","v":0},{"$f":"H21+H24+H34+H38+H43+H48+H53+H58+H69+H74","v":0},{"$f":"I21+I24+I34+I38+I43+I48+I53+I58+I69+I74","v":0},0,0,{"$f":"L21+L24+L34+L38+L43+L48+L53+L58+L69+L74","v":0},{"$f":"M21+M24+M34+M38+M43+M48+M53+M58+M69+M74","v":0},0,{"$f":"O21+O24+O34+O38+O43+O48+O53+O58+O69+O74","v":0},{"$f":"P21+P24+P34+P38+P43+P48+P53+P58+P69+P74","v":0},{"$f":"Q21+Q24+Q34+Q38+Q43+Q48+Q53+Q58+Q69+Q74","v":0},0,0,{"$f":"T21+T24+T34+T38+T43+T48+T53+T58+T69+T74","v":0},{"$f":"U21+U24+U34+U38+U43+U48+U53+U58+U69+U74","v":0},0,{"$f":"W21+W24+W34+W38+W43+W48+W53+W58+W69+W74","v":0},{"$f":"X21+X24+X34+X38+X43+X48+X53+X58+X69+X74","v":0},{"$f":"Y21+Y24+Y34+Y38+Y43+Y48+Y53+Y58+Y69+Y74","v":0},0,0,{"$f":"AB21+AB24+AB34+AB38+AB43+AB48+AB53+AB58+AB69+AB74","v":0},{"$f":"AC21+AC24+AC34+AC38+AC43+AC48+AC53+AC58+AC69+AC74","v":0},0,{"$f":"AE21+AE24+AE34+AE38+AE43+AE48+AE53+AE58+AE69+AE74","v":0},{"$f":"AF21+AF24+AF34+AF38+AF43+AF48+AF53+AF58+AF69+AF74","v":0},{"$f":"AG21+AG24+AG34+AG38+AG43+AG48+AG53+AG58+AG69+AG74","v":0},0,0,{"$f":"AJ21+AJ24+AJ34+AJ38+AJ43+AJ48+AJ53+AJ58+AJ69+AJ74","v":0},{"$f":"AK21+AK24+AK34+AK38+AK43+AK48+AK53+AK58+AK69+AK74","v":0},0,{"$f":"AM21+AM24+AM34+AM38+AM43+AM48+AM53+AM58+AM69+AM74","v":0},{"$f":"AN21+AN24+AN34+AN38+AN43+AN48+AN53+AN58+AN69+AN74","v":0},{"$f":"AO21+AO24+AO34+AO38+AO43+AO48+AO53+AO58+AO69+AO74","v":0},0,0]
[null,"11.3","Total Services Paid through Subcapitation",{"$f":"D25+D33+D42+D47+D52+D61+D68+D73","v":0},{"$f":"E25+E33+E42+E47+E52+E61+E68+E73","v":0},{"$f":"F25+F33+F42+F47+F52+F61+F68+F73","v":0},{"$f":"G25+G33+G42+G47+G52+G61+G68+G73","v":0},{"$f":"H25+H33+H42+H47+H52+H61+H68+H73","v":0},{"$f":"I25+I33+I42+I47+I52+I61+I68+I73","v":0},{"$f":"J25+J33+J42+J47+J52+J61+J68+J73","v":0},0,{"$f":"L25+L33+L42+L47+L52+L61+L68+L73","v":0},{"$f":"M25+M33+M42+M47+M52+M61+M68+M73","v":0},{"$f":"N25+N33+N42+N47+N52+N61+N68+N73","v":0},{"$f":"O25+O33+O42+O47+O52+O61+O68+O73","v":0},{"$f":"P25+P33+P42+P47+P52+P61+P68+P73","v":0},{"$f":"Q25+Q33+Q42+Q47+Q52+Q61+Q68+Q73","v":0},{"$f":"R25+R33+R42+R47+R52+R61+R68+R73","v":0},0,{"$f":"T25+T33+T42+T47+T52+T61+T68+T73","v":0},{"$f":"U25+U33+U42+U47+U52+U61+U68+U73","v":0},{"$f":"V25+V33+V42+V47+V52+V61+V68+V73","v":0},{"$f":"W25+W33+W42+W47+W52+W61+W68+W73","v":0},{"$f":"X25+X33+X42+X47+X52+X61+X68+X73","v":0},{"$f":"Y25+Y33+Y42+Y47+Y52+Y61+Y68+Y73","v":0},{"$f":"Z25+Z33+Z42+Z47+Z52+Z61+Z68+Z73","v":0},0,{"$f":"AB25+AB33+AB42+AB47+AB52+AB61+AB68+AB73","v":0},{"$f":"AC25+AC33+AC42+AC47+AC52+AC61+AC68+AC73","v":0},{"$f":"AD25+AD33+AD42+AD47+AD52+AD61+AD68+AD73","v":0},{"$f":"AE25+AE33+AE42+AE47+AE52+AE61+AE68+AE73","v":0},{"$f":"AF25+AF33+AF42+AF47+AF52+AF61+AF68+AF73","v":0},{"$f":"AG25+AG33+AG42+AG47+AG52+AG61+AG68+AG73","v":0},{"$f":"AH25+AH33+AH42+AH47+AH52+AH61+AH68+AH73","v":0},0,{"$f":"AJ25+AJ33+AJ42+AJ47+AJ52+AJ61+AJ68+AJ73","v":0},{"$f":"AK25+AK33+AK42+AK47+AK52+AK61+AK68+AK73","v":0},{"$f":"AL25+AL33+AL42+AL47+AL52+AL61+AL68+AL73","v":0},{"$f":"AM25+AM33+AM42+AM47+AM52+AM61+AM68+AM73","v":0},{"$f":"AN25+AN33+AN42+AN47+AN52+AN61+AN68+AN73","v":0},{"$f":"AO25+AO33+AO42+AO47+AO52+AO61+AO68+AO73","v":0},{"$f":"AP25+AP33+AP42+AP47+AP52+AP61+AP68+AP73","v":0},0]
[null,"11.4","Total Services Paid by Settlements/AP",{"$f":"D26+D35+D39+D44+D49+D54+D62+D70+D75","v":0},{"$f":"E26+E35+E39+E44+E49+E54+E62+E70+E75","v":0},0,{"$f":"G26+G35+G39+G44+G49+G54+G62+G70+G75","v":0},{"$f":"H26+H35+H39+H44+H49+H54+H62+H70+H75","v":0},{"$f":"I26+I35+I39+I44+I49+I54+I62+I70+I75","v":0},0,0,{"$f":"L26+L35+L39+L44+L49+L54+L62+L70+L75","v":0},{"$f":"M26+M35+M39+M44+M49+M54+M62+M70+M75","v":0},0,{"$f":"O26+O35+O39+O44+O49+O54+O62+O70+O75","v":0},{"$f":"P26+P35+P39+P44+P49+P54+P62+P70+P75","v":0},{"$f":"Q26+Q35+Q39+Q44+Q49+Q54+Q62+Q70+Q75","v":0},0,0,{"$f":"T26+T35+T39+T44+T49+T54+T62+T70+T75","v":0},{"$f":"U26+U35+U39+U44+U49+U54+U62+U70+U75","v":0},0,{"$f":"W26+W35+W39+W44+W49+W54+W62+W70+W75","v":0},{"$f":"X26+X35+X39+X44+X49+X54+X62+X70+X75","v":0},{"$f":"Y26+Y35+Y39+Y44+Y49+Y54+Y62+Y70+Y75","v":0},0,0,{"$f":"AB26+AB35+AB39+AB44+AB49+AB54+AB62+AB70+AB75","v":0},{"$f":"AC26+AC35+AC39+AC44+AC49+AC54+AC62+AC70+AC75","v":0},0,{"$f":"AE26+AE35+AE39+AE44+AE49+AE54+AE62+AE70+AE75","v":0},{"$f":"AF26+AF35+AF39+AF44+AF49+AF54+AF62+AF70+AF75","v":0},{"$f":"AG26+AG35+AG39+AG44+AG49+AG54+AG62+AG70+AG75","v":0},0,0,{"$f":"AJ26+AJ35+AJ39+AJ44+AJ49+AJ54+AJ62+AJ70+AJ75","v":0},{"$f":"AK26+AK35+AK39+AK44+AK49+AK54+AK62+AK70+AK75","v":0},0,{"$f":"AM26+AM35+AM39+AM44+AM49+AM54+AM62+AM70+AM75","v":0},{"$f":"AN26+AN35+AN39+AN44+AN49+AN54+AN62+AN70+AN75","v":0},{"$f":"AO26+AO35+AO39+AO44+AO49+AO54+AO62+AO70+AO75","v":0},0,0]
[null,"11.5","TPL & Fraud/Abuse Recoveries",{"$f":"SUM(E81:H81)","v":0},{"$nulls":3},{"$f":"SUM(I81:K81)","v":0},{"$nulls":3},{"$f":"SUM(M81:P81)","v":0},{"$nulls":3},{"$f":"SUM(Q81:S81)","v":0},{"$nulls":3},{"$f":"SUM(U81:X81)","v":0},{"$nulls":3},{"$f":"SUM(Y81:AA81)","v":0},{"$nulls":3},{"$f":"SUM(AC81:AF81)","v":0},{"$nulls":3},{"$f":"SUM(AG81:AI81)","v":0},{"$nulls":3},{"$f":"SUM(AK81:AN81)","v":0},{"$f":"E81+M81+U81+AC81","v":0},0,0,{"$f":"SUM(AO81:AQ81)","v":0},{"$f":"I81+Q81+Y81+AG81","v":0},0,0]
[null,"11.6.1","Premium Deficiency Reserve",{"$f":"SUM(E82:H82)","v":0},{"$nulls":3},{"$f":"SUM(I82:K82)","v":0},{"$nulls":3},{"$f":"SUM(M82:P82)","v":0},{"$nulls":3},{"$f":"SUM(Q82:S82)","v":0},{"$nulls":3},{"$f":"SUM(U82:X82)","v":0},{"$nulls":3},{"$f":"SUM(Y82:AA82)","v":0},{"$nulls":3},{"$f":"SUM(AC82:AF82)","v":0},{"$nulls":3},{"$f":"SUM(AG82:AI82)","v":0},{"$nulls":3},{"$f":"SUM(AK82:AN82)","v":0},0,0,0,{"$f":"SUM(AO82:AQ82)","v":0},0,0,0]
[null,"11.7","Subtotal Benefit Expense before Reinsurance",{"$f":"SUM(D77:D82)","v":0},{"$f":"SUM(E77:E82)","v":0},0,0,{"$f":"SUM(H77:H82)","v":0},{"$f":"SUM(I77:I82)","v":0},0,0,{"$f":"SUM(L77:L82)","v":0},{"$f":"SUM(M77:M82)","v":0},0,0,{"$f":"SUM(P77:P82)","v":0},{"$f":"SUM(Q77:Q82)","v":0},0,0,{"$f":"SUM(T77:T82)","v":0},{"$f":"SUM(U77:U82)","v":0},0,0,{"$f":"SUM(X77:X82)","v":0},{"$f":"SUM(Y77:Y82)","v":0},0,0,{"$f":"SUM(AB77:AB82)","v":0},{"$f":"SUM(AC77:AC82)","v":0},0,0,{"$f":"SUM(AF77:AF82)","v":0},{"$f":"SUM(AG77:AG82)","v":0},0,0,{"$f":"SUM(AJ77:AJ82)","v":0},{"$f":"SUM(AK77:AK82)","v":0},0,0,{"$f":"SUM(AN77:AN82)","v":0},{"$f":"SUM(AO77:AO82)","v":0},0,0]
[null,"11.8","Reinsurance Premiums",{"$f":"SUM(E84:H84)","v":0},{"$nulls":3},{"$f":"SUM(I84:K84)","v":0},{"$nulls":3},{"$f":"SUM(M84:P84)","v":0},{"$nulls":3},{"$f":"SUM(Q84:S84)","v":0},{"$nulls":3},{"$f":"SUM(U84:X84)","v":0},{"$nulls":3},{"$f":"SUM(Y84:AA84)","v":0},{"$nulls":3},{"$f":"SUM(AC84:AF84)","v":0},{"$nulls":3},{"$f":"SUM(AG84:AI84)","v":0},{"$nulls":3},{"$f":"SUM(AK84:AN84)","v":0},{"$f":"E84+M84+U84+AC84","v":0},0,0,{"$f":"SUM(AO84:AQ84)","v":0},{"$f":"I84+Q84+Y84+AG84","v":0},0,0]
[null,"11.9","Reinsurance Recoveries",{"$f":"SUM(E85:H85)","v":0},{"$nulls":3},{"$f":"SUM(I85:K85)","v":0},{"$nulls":3},{"$f":"SUM(M85:P85)","v":0},{"$nulls":3},{"$f":"SUM(Q85:S85)","v":0},{"$nulls":3},{"$f":"SUM(U85:X85)","v":0},{"$nulls":3},{"$f":"SUM(Y85:AA85)","v":0},{"$nulls":3},{"$f":"SUM(AC85:AF85)","v":0},{"$nulls":3},{"$f":"SUM(AG85:AI85)","v":0},{"$nulls":3},{"$f":"SUM(AK85:AN85)","v":0},0,0,0,{"$f":"SUM(AO85:AQ85)","v":0},0,0,0]
[null,"11.10","Net cost of Reinsurance",{"$f":"SUM(D84:D85)","v":0},{"$f":"SUM(E84:E85)","v":0},0,0,{"$f":"SUM(H84:H85)","v":0},{"$f":"SUM(I84:I85)","v":0},0,0,{"$f":"SUM(L84:L85)","v":0},{"$f":"SUM(M84:M85)","v":0},0,0,{"$f":"SUM(P84:P85)","v":0},{"$f":"SUM(Q84:Q85)","v":0},0,0,{"$f":"SUM(T84:T85)","v":0},{"$f":"SUM(U84:U85)","v":0},0,0,{"$f":"SUM(X84:X85)","v":0},{"$f":"SUM(Y84:Y85)","v":0},0,0,{"$f":"SUM(AB84:AB85)","v":0},{"$f":"SUM(AC84:AC85)","v":0},0,0,{"$f":"SUM(AF84:AF85)","v":0},{"$f":"SUM(AG84:AG85)","v":0},0,0,{"$f":"SUM(AJ84:AJ85)","v":0},{"$f":"SUM(AK84:AK85)","v":0},0,0,{"$f":"SUM(AN84:AN85)","v":0},{"$f":"SUM(AO84:AO85)","v":0},0,0]
[null,"11.11","Grand Total Medical Benefit Expense Net of Reinsurance",{"$f":"D83+D86","v":0},{"$f":"E83+E86","v":0},0,0,{"$f":"H83+H86","v":0},{"$f":"I83+I86","v":0},0,0,{"$f":"L83+L86","v":0},{"$f":"M83+M86","v":0},0,0,{"$f":"P83+P86","v":0},{"$f":"Q83+Q86","v":0},0,0,{"$f":"T83+T86","v":0},{"$f":"U83+U86","v":0},0,0,{"$f":"X83+X86","v":0},{"$f":"Y83+Y86","v":0},0,0,{"$f":"AB83+AB86","v":0},{"$f":"AC83+AC86","v":0},0,0,{"$f":"AF83+AF86","v":0},{"$f":"AG83+AG86","v":0},0,0,{"$f":"AJ83+AJ86","v":0},{"$f":"AK83+AK86","v":0},0,0,{"$f":"AN83+AN86","v":0},{"$f":"AO83+AO86","v":0},0,0]
["Net Underwriting Gain (Loss)",null,null,"JANUARY - MARCH (Q1)",{"$nulls":7},"APRIL - JUNE (Q2)",{"$nulls":7},"JULY - SEPTEMBER (Q3)",{"$nulls":7},"OCTOBER - DECEMBER (Q4)",{"$nulls":7},"TOTAL (TO DATE)"]
[{"$nulls":3},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible",{"$nulls":4},"Total \nNon-SNP","Dual Eligible  ","HIV/AIDS Dual Eligible  ","LTC \nDual Eligible"]
[null,"12.0","Net Underwriting Gain (Loss)",{"$f":"D17-D87","v":0},{"$f":"E17-E87-I87","v":0},{"$f":"F17-F87-J87","v":0},{"$f":"G17-G87-K87","v":0},{"$nulls":4},{"$f":"L17-L87","v":0},{"$f":"M17-M87-Q87","v":0},{"$f":"N17-N87-R87","v":0},{"$f":"O17-O87-S87","v":0},{"$nulls":4},{"$f":"T17-T87","v":0},{"$f":"U17-U87-Y87","v":0},{"$f":"V17-V87-Z87","v":0},{"$f":"W17-W87-AA87","v":0},{"$nulls":4},{"$f":"AB17-AB87","v":0},{"$f":"AC17-AC87-AG87","v":0},{"$f":"AD17-AD87-AH87","v":0},{"$f":"AE17-AE87-AI87","v":0},{"$nulls":4},{"$f":"SUM(D90,L90,T90,AB90)","v":0},{"$f":"SUM(E90,M90,U90,AC90)","v":0},0,{"$f":"SUM(G90,O90,W90,AE90)","v":0}]

{"sheet":"Notes","index":16,"n_rows":16,"n_cols":6,"rows_kept":16}
["Notes - Other Revenue"]
[]
[]
["Non-SNP Rev-Exp Line 1.6 - Other Revenue (add rows as needed)"]
["Description ","Q1","Q2","Q3","Q4","Total (To Date)"]
[{"$nulls":5},{"$f":"SUM(B6:E6)","v":0}]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
["1.6 Other Revenue (Total)",{"$f":"SUM(B6:B12)","v":0},{"$f":"SUM(C6:C12)","v":0},0,0,0]
[]
[]
["Additional Notes - Report as Needed"]

{"sheet":"Data Calc Input","index":17,"n_rows":16,"n_cols":4,"rows_kept":16,"hidden":true,"merged":[[2,2,3,3]]}
[]
[]
[null,null,"Input"]
[null,null,"User inputs and controls."]
[null,null,"Column","Input"]
[null,null,"File Name","Non-SNP_Financial_Report_SMMC_07012018"]
[null,null,"File Date",{"$f":"\"\"","v":""}]
[null,null,"Status",{"$f":"\"\"","v":""}]
[null,null,"Non-SNP Contract","Non-SNP"]
[null,null,"Plan ID",{"$f":"\"\"","v":""}]
[null,null,"Plan Name",{"$f":"\"\"","v":""}]
[null,null,"Reporting Year",{"$f":"\"\"","v":""}]
[null,null,"Reporting Quarter",{"$f":"\"\"","v":""}]
[null,null,"# of SNP Rate Groups",6]
[null,null,"# of Quarters",4]
[null,null,"# of Regions",11]

{"sheet":"Transaction Mapping","index":18,"n_rows":64,"n_cols":7,"rows_kept":64,"hidden":true,"merged":[[2,2,3,6]]}
["Non-SNP Count",{"$f":"COUNTA($C$6:$C178)","v":59}]
[]
[null,null,"Non-SNP Transaction Mapping"]
[]
[null,null,"Transaction Class","Transaction Type","Transaction Category","Report Line","Report Description"]
[null,null,"Member Months","Member Months","Member Months",null,"Member Months"]
[null,null,"Operating Revenue","Capitation","Capitation",1.1,"Capitation"]
[null,null,"Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments"]
[null,null,"Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments"]
[null,null,"Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments"]
[null,null,"Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments"]
[null,null,"Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue"]
[null,null,"Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER"]
[null,null,"Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER "]
[null,null,"Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements"]
[null,null,"Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers"]
[null,null,"Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements"]
[null,null,"Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP"]
[null,null,"Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation"]
[null,null,"Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse"]
[null,null,"Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements"]
[null,null,"Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation"]
[null,null,"Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements"]
[null,null,"Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation"]
[null,null,"Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation"]
[null,null,"Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements"]
[null,null,"Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs"]
[null,null,"Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates "]
[null,null,"Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable"]
[null,null,"Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation"]
[null,null,"Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements"]
[null,null,"Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation"]
[null,null,"Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services"]
[null,null,"Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements"]
[null,null,"Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS"]
[null,null,"Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation"]
[null,null,"Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits"]
[null,null,"Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements"]
[null,null,"Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries"]
[null,null,"Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve"]
[null,null,"Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums"]
[null,null,"Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries"]

{"sheet":"Non-SNP Data","index":19,"n_rows":2833,"n_cols":24,"rows_kept":2833,"hidden":true}
["Contract","Plan ID","Plan Name","Reporting Year","Reporting Quarter","Calendar Quarter","Quarter Ending","Region","Transaction Class","Transaction Type","Transaction Category","Report Line","Report Description","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","File Name","File Date","Status"]
["Non-SNP","","","","","Q1","3/31/","Summary","Member Months","Member Months","Member Months",null,"Member Months",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2&\"'!$A$1:$CA$200\"),IF($J2=\"Member Months\",MATCH($J2,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2&\"'!$A$1:$A$200\"),0),MATCH($L2,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H12&\"'!$A$1:$CA$200\"),IF($J12=\"Member Months\",MATCH($J12,INDIRECT(\"'Non-SNP Rev-Exp \"&$H12&\"'!$A$1:$A$200\"),0),MATCH($L12,INDIRECT(\"'Non-SNP Rev-Exp \"&$H12&\"'!$B$1:$B$200\"),0)),MATCH(IF($F12=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F12=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F12=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F12=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H12&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H12&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H22&\"'!$A$1:$CA$200\"),IF($J22=\"Member Months\",MATCH($J22,INDIRECT(\"'Non-SNP Rev-Exp \"&$H22&\"'!$A$1:$A$200\"),0),MATCH($L22,INDIRECT(\"'Non-SNP Rev-Exp \"&$H22&\"'!$B$1:$B$200\"),0)),MATCH(IF($F22=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F22=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F22=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F22=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H22&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H22&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H32&\"'!$A$1:$CA$200\"),IF($J32=\"Member Months\",MATCH($J32,INDIRECT(\"'Non-SNP Rev-Exp \"&$H32&\"'!$A$1:$A$200\"),0),MATCH($L32,INDIRECT(\"'Non-SNP Rev-Exp \"&$H32&\"'!$B$1:$B$200\"),0)),MATCH(IF($F32=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F32=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F32=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F32=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H32&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H32&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H42&\"'!$A$1:$CA$200\"),IF($J42=\"Member Months\",MATCH($J42,INDIRECT(\"'Non-SNP Rev-Exp \"&$H42&\"'!$A$1:$A$200\"),0),MATCH($L42,INDIRECT(\"'Non-SNP Rev-Exp \"&$H42&\"'!$B$1:$B$200\"),0)),MATCH(IF($F42=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F42=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F42=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F42=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H42&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H42&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H52&\"'!$A$1:$CA$200\"),IF($J52=\"Member Months\",MATCH($J52,INDIRECT(\"'Non-SNP Rev-Exp \"&$H52&\"'!$A$1:$A$200\"),0),MATCH($L52,INDIRECT(\"'Non-SNP Rev-Exp \"&$H52&\"'!$B$1:$B$200\"),0)),MATCH(IF($F52=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F52=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F52=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F52=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H52&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H52&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H62&\"'!$A$1:$CA$200\"),IF($J62=\"Member Months\",MATCH($J62,INDIRECT(\"'Non-SNP Rev-Exp \"&$H62&\"'!$A$1:$A$200\"),0),MATCH($L62,INDIRECT(\"'Non-SNP Rev-Exp \"&$H62&\"'!$B$1:$B$200\"),0)),MATCH(IF($F62=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F62=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F62=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F62=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H62&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H62&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H72&\"'!$A$1:$CA$200\"),IF($J72=\"Member Months\",MATCH($J72,INDIRECT(\"'Non-SNP Rev-Exp \"&$H72&\"'!$A$1:$A$200\"),0),MATCH($L72,INDIRECT(\"'Non-SNP Rev-Exp \"&$H72&\"'!$B$1:$B$200\"),0)),MATCH(IF($F72=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F72=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F72=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F72=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H72&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H72&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H82&\"'!$A$1:$CA$200\"),IF($J82=\"Member Months\",MATCH($J82,INDIRECT(\"'Non-SNP Rev-Exp \"&$H82&\"'!$A$1:$A$200\"),0),MATCH($L82,INDIRECT(\"'Non-SNP Rev-Exp \"&$H82&\"'!$B$1:$B$200\"),0)),MATCH(IF($F82=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F82=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F82=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F82=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H82&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H82&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H92&\"'!$A$1:$CA$200\"),IF($J92=\"Member Months\",MATCH($J92,INDIRECT(\"'Non-SNP Rev-Exp \"&$H92&\"'!$A$1:$A$200\"),0),MATCH($L92,INDIRECT(\"'Non-SNP Rev-Exp \"&$H92&\"'!$B$1:$B$200\"),0)),MATCH(IF($F92=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F92=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F92=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F92=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H92&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H92&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H102&\"'!$A$1:$CA$200\"),IF($J102=\"Member Months\",MATCH($J102,INDIRECT(\"'Non-SNP Rev-Exp \"&$H102&\"'!$A$1:$A$200\"),0),MATCH($L102,INDIRECT(\"'Non-SNP Rev-Exp \"&$H102&\"'!$B$1:$B$200\"),0)),MATCH(IF($F102=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F102=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F102=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F102=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H102&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H102&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H112&\"'!$A$1:$CA$200\"),IF($J112=\"Member Months\",MATCH($J112,INDIRECT(\"'Non-SNP Rev-Exp \"&$H112&\"'!$A$1:$A$200\"),0),MATCH($L112,INDIRECT(\"'Non-SNP Rev-Exp \"&$H112&\"'!$B$1:$B$200\"),0)),MATCH(IF($F112=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F112=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F112=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F112=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H112&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H112&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H122&\"'!$A$1:$CA$200\"),IF($J122=\"Member Months\",MATCH($J122,INDIRECT(\"'Non-SNP Rev-Exp \"&$H122&\"'!$A$1:$A$200\"),0),MATCH($L122,INDIRECT(\"'Non-SNP Rev-Exp \"&$H122&\"'!$B$1:$B$200\"),0)),MATCH(IF($F122=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F122=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F122=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F122=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H122&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H122&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H132&\"'!$A$1:$CA$200\"),IF($J132=\"Member Months\",MATCH($J132,INDIRECT(\"'Non-SNP Rev-Exp \"&$H132&\"'!$A$1:$A$200\"),0),MATCH($L132,INDIRECT(\"'Non-SNP Rev-Exp \"&$H132&\"'!$B$1:$B$200\"),0)),MATCH(IF($F132=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F132=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F132=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F132=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H132&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H132&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H142&\"'!$A$1:$CA$200\"),IF($J142=\"Member Months\",MATCH($J142,INDIRECT(\"'Non-SNP Rev-Exp \"&$H142&\"'!$A$1:$A$200\"),0),MATCH($L142,INDIRECT(\"'Non-SNP Rev-Exp \"&$H142&\"'!$B$1:$B$200\"),0)),MATCH(IF($F142=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F142=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F142=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F142=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H142&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H142&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H152&\"'!$A$1:$CA$200\"),IF($J152=\"Member Months\",MATCH($J152,INDIRECT(\"'Non-SNP Rev-Exp \"&$H152&\"'!$A$1:$A$200\"),0),MATCH($L152,INDIRECT(\"'Non-SNP Rev-Exp \"&$H152&\"'!$B$1:$B$200\"),0)),MATCH(IF($F152=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F152=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F152=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F152=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H152&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H152&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H162&\"'!$A$1:$CA$200\"),IF($J162=\"Member Months\",MATCH($J162,INDIRECT(\"'Non-SNP Rev-Exp \"&$H162&\"'!$A$1:$A$200\"),0),MATCH($L162,INDIRECT(\"'Non-SNP Rev-Exp \"&$H162&\"'!$B$1:$B$200\"),0)),MATCH(IF($F162=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F162=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F162=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F162=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H162&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H162&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H172&\"'!$A$1:$CA$200\"),IF($J172=\"Member Months\",MATCH($J172,INDIRECT(\"'Non-SNP Rev-Exp \"&$H172&\"'!$A$1:$A$200\"),0),MATCH($L172,INDIRECT(\"'Non-SNP Rev-Exp \"&$H172&\"'!$B$1:$B$200\"),0)),MATCH(IF($F172=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F172=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F172=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F172=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H172&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H172&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H182&\"'!$A$1:$CA$200\"),IF($J182=\"Member Months\",MATCH($J182,INDIRECT(\"'Non-SNP Rev-Exp \"&$H182&\"'!$A$1:$A$200\"),0),MATCH($L182,INDIRECT(\"'Non-SNP Rev-Exp \"&$H182&\"'!$B$1:$B$200\"),0)),MATCH(IF($F182=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F182=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F182=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F182=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H182&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H182&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H192&\"'!$A$1:$CA$200\"),IF($J192=\"Member Months\",MATCH($J192,INDIRECT(\"'Non-SNP Rev-Exp \"&$H192&\"'!$A$1:$A$200\"),0),MATCH($L192,INDIRECT(\"'Non-SNP Rev-Exp \"&$H192&\"'!$B$1:$B$200\"),0)),MATCH(IF($F192=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F192=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F192=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F192=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H192&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H192&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H202&\"'!$A$1:$CA$200\"),IF($J202=\"Member Months\",MATCH($J202,INDIRECT(\"'Non-SNP Rev-Exp \"&$H202&\"'!$A$1:$A$200\"),0),MATCH($L202,INDIRECT(\"'Non-SNP Rev-Exp \"&$H202&\"'!$B$1:$B$200\"),0)),MATCH(IF($F202=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F202=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F202=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F202=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H202&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H202&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H212&\"'!$A$1:$CA$200\"),IF($J212=\"Member Months\",MATCH($J212,INDIRECT(\"'Non-SNP Rev-Exp \"&$H212&\"'!$A$1:$A$200\"),0),MATCH($L212,INDIRECT(\"'Non-SNP Rev-Exp \"&$H212&\"'!$B$1:$B$200\"),0)),MATCH(IF($F212=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F212=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F212=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F212=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H212&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H212&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H222&\"'!$A$1:$CA$200\"),IF($J222=\"Member Months\",MATCH($J222,INDIRECT(\"'Non-SNP Rev-Exp \"&$H222&\"'!$A$1:$A$200\"),0),MATCH($L222,INDIRECT(\"'Non-SNP Rev-Exp \"&$H222&\"'!$B$1:$B$200\"),0)),MATCH(IF($F222=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F222=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F222=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F222=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H222&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H222&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H232&\"'!$A$1:$CA$200\"),IF($J232=\"Member Months\",MATCH($J232,INDIRECT(\"'Non-SNP Rev-Exp \"&$H232&\"'!$A$1:$A$200\"),0),MATCH($L232,INDIRECT(\"'Non-SNP Rev-Exp \"&$H232&\"'!$B$1:$B$200\"),0)),MATCH(IF($F232=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F232=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F232=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F232=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H232&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H232&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Summary","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H242&\"'!$A$1:$CA$200\"),IF($J242=\"Member Months\",MATCH($J242,INDIRECT(\"'Non-SNP Rev-Exp \"&$H242&\"'!$A$1:$A$200\"),0),MATCH($L242,INDIRECT(\"'Non-SNP Rev-Exp \"&$H242&\"'!$B$1:$B$200\"),0)),MATCH(IF($F242=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F242=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F242=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F242=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H242&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H242&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H252&\"'!$A$1:$CA$200\"),IF($J252=\"Member Months\",MATCH($J252,INDIRECT(\"'Non-SNP Rev-Exp \"&$H252&\"'!$A$1:$A$200\"),0),MATCH($L252,INDIRECT(\"'Non-SNP Rev-Exp \"&$H252&\"'!$B$1:$B$200\"),0)),MATCH(IF($F252=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F252=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F252=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F252=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H252&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H252&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H262&\"'!$A$1:$CA$200\"),IF($J262=\"Member Months\",MATCH($J262,INDIRECT(\"'Non-SNP Rev-Exp \"&$H262&\"'!$A$1:$A$200\"),0),MATCH($L262,INDIRECT(\"'Non-SNP Rev-Exp \"&$H262&\"'!$B$1:$B$200\"),0)),MATCH(IF($F262=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F262=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F262=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F262=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H262&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H262&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H272&\"'!$A$1:$CA$200\"),IF($J272=\"Member Months\",MATCH($J272,INDIRECT(\"'Non-SNP Rev-Exp \"&$H272&\"'!$A$1:$A$200\"),0),MATCH($L272,INDIRECT(\"'Non-SNP Rev-Exp \"&$H272&\"'!$B$1:$B$200\"),0)),MATCH(IF($F272=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F272=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F272=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F272=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H272&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H272&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H282&\"'!$A$1:$CA$200\"),IF($J282=\"Member Months\",MATCH($J282,INDIRECT(\"'Non-SNP Rev-Exp \"&$H282&\"'!$A$1:$A$200\"),0),MATCH($L282,INDIRECT(\"'Non-SNP Rev-Exp \"&$H282&\"'!$B$1:$B$200\"),0)),MATCH(IF($F282=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F282=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F282=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F282=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H282&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H282&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H292&\"'!$A$1:$CA$200\"),IF($J292=\"Member Months\",MATCH($J292,INDIRECT(\"'Non-SNP Rev-Exp \"&$H292&\"'!$A$1:$A$200\"),0),MATCH($L292,INDIRECT(\"'Non-SNP Rev-Exp \"&$H292&\"'!$B$1:$B$200\"),0)),MATCH(IF($F292=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F292=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F292=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F292=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H292&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H292&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H302&\"'!$A$1:$CA$200\"),IF($J302=\"Member Months\",MATCH($J302,INDIRECT(\"'Non-SNP Rev-Exp \"&$H302&\"'!$A$1:$A$200\"),0),MATCH($L302,INDIRECT(\"'Non-SNP Rev-Exp \"&$H302&\"'!$B$1:$B$200\"),0)),MATCH(IF($F302=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F302=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F302=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F302=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H302&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H302&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H312&\"'!$A$1:$CA$200\"),IF($J312=\"Member Months\",MATCH($J312,INDIRECT(\"'Non-SNP Rev-Exp \"&$H312&\"'!$A$1:$A$200\"),0),MATCH($L312,INDIRECT(\"'Non-SNP Rev-Exp \"&$H312&\"'!$B$1:$B$200\"),0)),MATCH(IF($F312=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F312=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F312=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F312=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H312&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H312&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H322&\"'!$A$1:$CA$200\"),IF($J322=\"Member Months\",MATCH($J322,INDIRECT(\"'Non-SNP Rev-Exp \"&$H322&\"'!$A$1:$A$200\"),0),MATCH($L322,INDIRECT(\"'Non-SNP Rev-Exp \"&$H322&\"'!$B$1:$B$200\"),0)),MATCH(IF($F322=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F322=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F322=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F322=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H322&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H322&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H332&\"'!$A$1:$CA$200\"),IF($J332=\"Member Months\",MATCH($J332,INDIRECT(\"'Non-SNP Rev-Exp \"&$H332&\"'!$A$1:$A$200\"),0),MATCH($L332,INDIRECT(\"'Non-SNP Rev-Exp \"&$H332&\"'!$B$1:$B$200\"),0)),MATCH(IF($F332=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F332=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F332=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F332=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H332&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H332&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H342&\"'!$A$1:$CA$200\"),IF($J342=\"Member Months\",MATCH($J342,INDIRECT(\"'Non-SNP Rev-Exp \"&$H342&\"'!$A$1:$A$200\"),0),MATCH($L342,INDIRECT(\"'Non-SNP Rev-Exp \"&$H342&\"'!$B$1:$B$200\"),0)),MATCH(IF($F342=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F342=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F342=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F342=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H342&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H342&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H352&\"'!$A$1:$CA$200\"),IF($J352=\"Member Months\",MATCH($J352,INDIRECT(\"'Non-SNP Rev-Exp \"&$H352&\"'!$A$1:$A$200\"),0),MATCH($L352,INDIRECT(\"'Non-SNP Rev-Exp \"&$H352&\"'!$B$1:$B$200\"),0)),MATCH(IF($F352=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F352=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F352=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F352=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H352&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H352&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H362&\"'!$A$1:$CA$200\"),IF($J362=\"Member Months\",MATCH($J362,INDIRECT(\"'Non-SNP Rev-Exp \"&$H362&\"'!$A$1:$A$200\"),0),MATCH($L362,INDIRECT(\"'Non-SNP Rev-Exp \"&$H362&\"'!$B$1:$B$200\"),0)),MATCH(IF($F362=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F362=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F362=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F362=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H362&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H362&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H372&\"'!$A$1:$CA$200\"),IF($J372=\"Member Months\",MATCH($J372,INDIRECT(\"'Non-SNP Rev-Exp \"&$H372&\"'!$A$1:$A$200\"),0),MATCH($L372,INDIRECT(\"'Non-SNP Rev-Exp \"&$H372&\"'!$B$1:$B$200\"),0)),MATCH(IF($F372=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F372=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F372=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F372=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H372&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H372&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H382&\"'!$A$1:$CA$200\"),IF($J382=\"Member Months\",MATCH($J382,INDIRECT(\"'Non-SNP Rev-Exp \"&$H382&\"'!$A$1:$A$200\"),0),MATCH($L382,INDIRECT(\"'Non-SNP Rev-Exp \"&$H382&\"'!$B$1:$B$200\"),0)),MATCH(IF($F382=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F382=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F382=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F382=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H382&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H382&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H392&\"'!$A$1:$CA$200\"),IF($J392=\"Member Months\",MATCH($J392,INDIRECT(\"'Non-SNP Rev-Exp \"&$H392&\"'!$A$1:$A$200\"),0),MATCH($L392,INDIRECT(\"'Non-SNP Rev-Exp \"&$H392&\"'!$B$1:$B$200\"),0)),MATCH(IF($F392=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F392=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F392=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F392=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H392&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H392&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H402&\"'!$A$1:$CA$200\"),IF($J402=\"Member Months\",MATCH($J402,INDIRECT(\"'Non-SNP Rev-Exp \"&$H402&\"'!$A$1:$A$200\"),0),MATCH($L402,INDIRECT(\"'Non-SNP Rev-Exp \"&$H402&\"'!$B$1:$B$200\"),0)),MATCH(IF($F402=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F402=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F402=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F402=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H402&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H402&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H412&\"'!$A$1:$CA$200\"),IF($J412=\"Member Months\",MATCH($J412,INDIRECT(\"'Non-SNP Rev-Exp \"&$H412&\"'!$A$1:$A$200\"),0),MATCH($L412,INDIRECT(\"'Non-SNP Rev-Exp \"&$H412&\"'!$B$1:$B$200\"),0)),MATCH(IF($F412=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F412=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F412=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F412=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H412&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H412&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H422&\"'!$A$1:$CA$200\"),IF($J422=\"Member Months\",MATCH($J422,INDIRECT(\"'Non-SNP Rev-Exp \"&$H422&\"'!$A$1:$A$200\"),0),MATCH($L422,INDIRECT(\"'Non-SNP Rev-Exp \"&$H422&\"'!$B$1:$B$200\"),0)),MATCH(IF($F422=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F422=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F422=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F422=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H422&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H422&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H432&\"'!$A$1:$CA$200\"),IF($J432=\"Member Months\",MATCH($J432,INDIRECT(\"'Non-SNP Rev-Exp \"&$H432&\"'!$A$1:$A$200\"),0),MATCH($L432,INDIRECT(\"'Non-SNP Rev-Exp \"&$H432&\"'!$B$1:$B$200\"),0)),MATCH(IF($F432=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F432=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F432=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F432=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H432&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H432&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H442&\"'!$A$1:$CA$200\"),IF($J442=\"Member Months\",MATCH($J442,INDIRECT(\"'Non-SNP Rev-Exp \"&$H442&\"'!$A$1:$A$200\"),0),MATCH($L442,INDIRECT(\"'Non-SNP Rev-Exp \"&$H442&\"'!$B$1:$B$200\"),0)),MATCH(IF($F442=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F442=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F442=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F442=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H442&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H442&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H452&\"'!$A$1:$CA$200\"),IF($J452=\"Member Months\",MATCH($J452,INDIRECT(\"'Non-SNP Rev-Exp \"&$H452&\"'!$A$1:$A$200\"),0),MATCH($L452,INDIRECT(\"'Non-SNP Rev-Exp \"&$H452&\"'!$B$1:$B$200\"),0)),MATCH(IF($F452=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F452=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F452=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F452=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H452&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H452&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H462&\"'!$A$1:$CA$200\"),IF($J462=\"Member Months\",MATCH($J462,INDIRECT(\"'Non-SNP Rev-Exp \"&$H462&\"'!$A$1:$A$200\"),0),MATCH($L462,INDIRECT(\"'Non-SNP Rev-Exp \"&$H462&\"'!$B$1:$B$200\"),0)),MATCH(IF($F462=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F462=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F462=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F462=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H462&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H462&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H472&\"'!$A$1:$CA$200\"),IF($J472=\"Member Months\",MATCH($J472,INDIRECT(\"'Non-SNP Rev-Exp \"&$H472&\"'!$A$1:$A$200\"),0),MATCH($L472,INDIRECT(\"'Non-SNP Rev-Exp \"&$H472&\"'!$B$1:$B$200\"),0)),MATCH(IF($F472=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F472=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F472=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F472=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H472&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H472&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 1","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H482&\"'!$A$1:$CA$200\"),IF($J482=\"Member Months\",MATCH($J482,INDIRECT(\"'Non-SNP Rev-Exp \"&$H482&\"'!$A$1:$A$200\"),0),MATCH($L482,INDIRECT(\"'Non-SNP Rev-Exp \"&$H482&\"'!$B$1:$B$200\"),0)),MATCH(IF($F482=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F482=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F482=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F482=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H482&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H482&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H492&\"'!$A$1:$CA$200\"),IF($J492=\"Member Months\",MATCH($J492,INDIRECT(\"'Non-SNP Rev-Exp \"&$H492&\"'!$A$1:$A$200\"),0),MATCH($L492,INDIRECT(\"'Non-SNP Rev-Exp \"&$H492&\"'!$B$1:$B$200\"),0)),MATCH(IF($F492=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F492=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F492=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F492=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H492&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H492&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H502&\"'!$A$1:$CA$200\"),IF($J502=\"Member Months\",MATCH($J502,INDIRECT(\"'Non-SNP Rev-Exp \"&$H502&\"'!$A$1:$A$200\"),0),MATCH($L502,INDIRECT(\"'Non-SNP Rev-Exp \"&$H502&\"'!$B$1:$B$200\"),0)),MATCH(IF($F502=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F502=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F502=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F502=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H502&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H502&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H512&\"'!$A$1:$CA$200\"),IF($J512=\"Member Months\",MATCH($J512,INDIRECT(\"'Non-SNP Rev-Exp \"&$H512&\"'!$A$1:$A$200\"),0),MATCH($L512,INDIRECT(\"'Non-SNP Rev-Exp \"&$H512&\"'!$B$1:$B$200\"),0)),MATCH(IF($F512=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F512=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F512=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F512=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H512&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H512&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H522&\"'!$A$1:$CA$200\"),IF($J522=\"Member Months\",MATCH($J522,INDIRECT(\"'Non-SNP Rev-Exp \"&$H522&\"'!$A$1:$A$200\"),0),MATCH($L522,INDIRECT(\"'Non-SNP Rev-Exp \"&$H522&\"'!$B$1:$B$200\"),0)),MATCH(IF($F522=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F522=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F522=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F522=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H522&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H522&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H532&\"'!$A$1:$CA$200\"),IF($J532=\"Member Months\",MATCH($J532,INDIRECT(\"'Non-SNP Rev-Exp \"&$H532&\"'!$A$1:$A$200\"),0),MATCH($L532,INDIRECT(\"'Non-SNP Rev-Exp \"&$H532&\"'!$B$1:$B$200\"),0)),MATCH(IF($F532=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F532=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F532=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F532=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H532&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H532&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H542&\"'!$A$1:$CA$200\"),IF($J542=\"Member Months\",MATCH($J542,INDIRECT(\"'Non-SNP Rev-Exp \"&$H542&\"'!$A$1:$A$200\"),0),MATCH($L542,INDIRECT(\"'Non-SNP Rev-Exp \"&$H542&\"'!$B$1:$B$200\"),0)),MATCH(IF($F542=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F542=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F542=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F542=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H542&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H542&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H552&\"'!$A$1:$CA$200\"),IF($J552=\"Member Months\",MATCH($J552,INDIRECT(\"'Non-SNP Rev-Exp \"&$H552&\"'!$A$1:$A$200\"),0),MATCH($L552,INDIRECT(\"'Non-SNP Rev-Exp \"&$H552&\"'!$B$1:$B$200\"),0)),MATCH(IF($F552=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F552=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F552=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F552=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H552&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H552&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H562&\"'!$A$1:$CA$200\"),IF($J562=\"Member Months\",MATCH($J562,INDIRECT(\"'Non-SNP Rev-Exp \"&$H562&\"'!$A$1:$A$200\"),0),MATCH($L562,INDIRECT(\"'Non-SNP Rev-Exp \"&$H562&\"'!$B$1:$B$200\"),0)),MATCH(IF($F562=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F562=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F562=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F562=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H562&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H562&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H572&\"'!$A$1:$CA$200\"),IF($J572=\"Member Months\",MATCH($J572,INDIRECT(\"'Non-SNP Rev-Exp \"&$H572&\"'!$A$1:$A$200\"),0),MATCH($L572,INDIRECT(\"'Non-SNP Rev-Exp \"&$H572&\"'!$B$1:$B$200\"),0)),MATCH(IF($F572=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F572=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F572=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F572=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H572&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H572&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H582&\"'!$A$1:$CA$200\"),IF($J582=\"Member Months\",MATCH($J582,INDIRECT(\"'Non-SNP Rev-Exp \"&$H582&\"'!$A$1:$A$200\"),0),MATCH($L582,INDIRECT(\"'Non-SNP Rev-Exp \"&$H582&\"'!$B$1:$B$200\"),0)),MATCH(IF($F582=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F582=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F582=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F582=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H582&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H582&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Member Months","Member Months","Member Months",null,"Member Months",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H592&\"'!$A$1:$CA$200\"),IF($J592=\"Member Months\",MATCH($J592,INDIRECT(\"'Non-SNP Rev-Exp \"&$H592&\"'!$A$1:$A$200\"),0),MATCH($L592,INDIRECT(\"'Non-SNP Rev-Exp \"&$H592&\"'!$B$1:$B$200\"),0)),MATCH(IF($F592=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F592=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F592=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F592=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H592&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H592&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H602&\"'!$A$1:$CA$200\"),IF($J602=\"Member Months\",MATCH($J602,INDIRECT(\"'Non-SNP Rev-Exp \"&$H602&\"'!$A$1:$A$200\"),0),MATCH($L602,INDIRECT(\"'Non-SNP Rev-Exp \"&$H602&\"'!$B$1:$B$200\"),0)),MATCH(IF($F602=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F602=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F602=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F602=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H602&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H602&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H612&\"'!$A$1:$CA$200\"),IF($J612=\"Member Months\",MATCH($J612,INDIRECT(\"'Non-SNP Rev-Exp \"&$H612&\"'!$A$1:$A$200\"),0),MATCH($L612,INDIRECT(\"'Non-SNP Rev-Exp \"&$H612&\"'!$B$1:$B$200\"),0)),MATCH(IF($F612=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F612=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F612=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F612=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H612&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H612&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H622&\"'!$A$1:$CA$200\"),IF($J622=\"Member Months\",MATCH($J622,INDIRECT(\"'Non-SNP Rev-Exp \"&$H622&\"'!$A$1:$A$200\"),0),MATCH($L622,INDIRECT(\"'Non-SNP Rev-Exp \"&$H622&\"'!$B$1:$B$200\"),0)),MATCH(IF($F622=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F622=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F622=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F622=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H622&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H622&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H632&\"'!$A$1:$CA$200\"),IF($J632=\"Member Months\",MATCH($J632,INDIRECT(\"'Non-SNP Rev-Exp \"&$H632&\"'!$A$1:$A$200\"),0),MATCH($L632,INDIRECT(\"'Non-SNP Rev-Exp \"&$H632&\"'!$B$1:$B$200\"),0)),MATCH(IF($F632=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F632=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F632=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F632=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H632&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H632&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H642&\"'!$A$1:$CA$200\"),IF($J642=\"Member Months\",MATCH($J642,INDIRECT(\"'Non-SNP Rev-Exp \"&$H642&\"'!$A$1:$A$200\"),0),MATCH($L642,INDIRECT(\"'Non-SNP Rev-Exp \"&$H642&\"'!$B$1:$B$200\"),0)),MATCH(IF($F642=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F642=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F642=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F642=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H642&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H642&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H652&\"'!$A$1:$CA$200\"),IF($J652=\"Member Months\",MATCH($J652,INDIRECT(\"'Non-SNP Rev-Exp \"&$H652&\"'!$A$1:$A$200\"),0),MATCH($L652,INDIRECT(\"'Non-SNP Rev-Exp \"&$H652&\"'!$B$1:$B$200\"),0)),MATCH(IF($F652=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F652=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F652=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F652=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H652&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H652&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H662&\"'!$A$1:$CA$200\"),IF($J662=\"Member Months\",MATCH($J662,INDIRECT(\"'Non-SNP Rev-Exp \"&$H662&\"'!$A$1:$A$200\"),0),MATCH($L662,INDIRECT(\"'Non-SNP Rev-Exp \"&$H662&\"'!$B$1:$B$200\"),0)),MATCH(IF($F662=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F662=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F662=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F662=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H662&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H662&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H672&\"'!$A$1:$CA$200\"),IF($J672=\"Member Months\",MATCH($J672,INDIRECT(\"'Non-SNP Rev-Exp \"&$H672&\"'!$A$1:$A$200\"),0),MATCH($L672,INDIRECT(\"'Non-SNP Rev-Exp \"&$H672&\"'!$B$1:$B$200\"),0)),MATCH(IF($F672=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F672=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F672=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F672=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H672&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H672&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H682&\"'!$A$1:$CA$200\"),IF($J682=\"Member Months\",MATCH($J682,INDIRECT(\"'Non-SNP Rev-Exp \"&$H682&\"'!$A$1:$A$200\"),0),MATCH($L682,INDIRECT(\"'Non-SNP Rev-Exp \"&$H682&\"'!$B$1:$B$200\"),0)),MATCH(IF($F682=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F682=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F682=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F682=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H682&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H682&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H692&\"'!$A$1:$CA$200\"),IF($J692=\"Member Months\",MATCH($J692,INDIRECT(\"'Non-SNP Rev-Exp \"&$H692&\"'!$A$1:$A$200\"),0),MATCH($L692,INDIRECT(\"'Non-SNP Rev-Exp \"&$H692&\"'!$B$1:$B$200\"),0)),MATCH(IF($F692=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F692=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F692=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F692=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H692&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H692&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H702&\"'!$A$1:$CA$200\"),IF($J702=\"Member Months\",MATCH($J702,INDIRECT(\"'Non-SNP Rev-Exp \"&$H702&\"'!$A$1:$A$200\"),0),MATCH($L702,INDIRECT(\"'Non-SNP Rev-Exp \"&$H702&\"'!$B$1:$B$200\"),0)),MATCH(IF($F702=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F702=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F702=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F702=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H702&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H702&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 2","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H712&\"'!$A$1:$CA$200\"),IF($J712=\"Member Months\",MATCH($J712,INDIRECT(\"'Non-SNP Rev-Exp \"&$H712&\"'!$A$1:$A$200\"),0),MATCH($L712,INDIRECT(\"'Non-SNP Rev-Exp \"&$H712&\"'!$B$1:$B$200\"),0)),MATCH(IF($F712=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F712=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F712=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F712=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H712&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H712&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H722&\"'!$A$1:$CA$200\"),IF($J722=\"Member Months\",MATCH($J722,INDIRECT(\"'Non-SNP Rev-Exp \"&$H722&\"'!$A$1:$A$200\"),0),MATCH($L722,INDIRECT(\"'Non-SNP Rev-Exp \"&$H722&\"'!$B$1:$B$200\"),0)),MATCH(IF($F722=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F722=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F722=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F722=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H722&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H722&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H732&\"'!$A$1:$CA$200\"),IF($J732=\"Member Months\",MATCH($J732,INDIRECT(\"'Non-SNP Rev-Exp \"&$H732&\"'!$A$1:$A$200\"),0),MATCH($L732,INDIRECT(\"'Non-SNP Rev-Exp \"&$H732&\"'!$B$1:$B$200\"),0)),MATCH(IF($F732=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F732=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F732=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F732=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H732&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H732&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H742&\"'!$A$1:$CA$200\"),IF($J742=\"Member Months\",MATCH($J742,INDIRECT(\"'Non-SNP Rev-Exp \"&$H742&\"'!$A$1:$A$200\"),0),MATCH($L742,INDIRECT(\"'Non-SNP Rev-Exp \"&$H742&\"'!$B$1:$B$200\"),0)),MATCH(IF($F742=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F742=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F742=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F742=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H742&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H742&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H752&\"'!$A$1:$CA$200\"),IF($J752=\"Member Months\",MATCH($J752,INDIRECT(\"'Non-SNP Rev-Exp \"&$H752&\"'!$A$1:$A$200\"),0),MATCH($L752,INDIRECT(\"'Non-SNP Rev-Exp \"&$H752&\"'!$B$1:$B$200\"),0)),MATCH(IF($F752=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F752=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F752=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F752=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H752&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H752&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H762&\"'!$A$1:$CA$200\"),IF($J762=\"Member Months\",MATCH($J762,INDIRECT(\"'Non-SNP Rev-Exp \"&$H762&\"'!$A$1:$A$200\"),0),MATCH($L762,INDIRECT(\"'Non-SNP Rev-Exp \"&$H762&\"'!$B$1:$B$200\"),0)),MATCH(IF($F762=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F762=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F762=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F762=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H762&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H762&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H772&\"'!$A$1:$CA$200\"),IF($J772=\"Member Months\",MATCH($J772,INDIRECT(\"'Non-SNP Rev-Exp \"&$H772&\"'!$A$1:$A$200\"),0),MATCH($L772,INDIRECT(\"'Non-SNP Rev-Exp \"&$H772&\"'!$B$1:$B$200\"),0)),MATCH(IF($F772=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F772=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F772=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F772=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H772&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H772&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H782&\"'!$A$1:$CA$200\"),IF($J782=\"Member Months\",MATCH($J782,INDIRECT(\"'Non-SNP Rev-Exp \"&$H782&\"'!$A$1:$A$200\"),0),MATCH($L782,INDIRECT(\"'Non-SNP Rev-Exp \"&$H782&\"'!$B$1:$B$200\"),0)),MATCH(IF($F782=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F782=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F782=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F782=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H782&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H782&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H792&\"'!$A$1:$CA$200\"),IF($J792=\"Member Months\",MATCH($J792,INDIRECT(\"'Non-SNP Rev-Exp \"&$H792&\"'!$A$1:$A$200\"),0),MATCH($L792,INDIRECT(\"'Non-SNP Rev-Exp \"&$H792&\"'!$B$1:$B$200\"),0)),MATCH(IF($F792=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F792=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F792=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F792=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H792&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H792&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H802&\"'!$A$1:$CA$200\"),IF($J802=\"Member Months\",MATCH($J802,INDIRECT(\"'Non-SNP Rev-Exp \"&$H802&\"'!$A$1:$A$200\"),0),MATCH($L802,INDIRECT(\"'Non-SNP Rev-Exp \"&$H802&\"'!$B$1:$B$200\"),0)),MATCH(IF($F802=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F802=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F802=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F802=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H802&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H802&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H812&\"'!$A$1:$CA$200\"),IF($J812=\"Member Months\",MATCH($J812,INDIRECT(\"'Non-SNP Rev-Exp \"&$H812&\"'!$A$1:$A$200\"),0),MATCH($L812,INDIRECT(\"'Non-SNP Rev-Exp \"&$H812&\"'!$B$1:$B$200\"),0)),MATCH(IF($F812=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F812=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F812=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F812=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H812&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H812&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H822&\"'!$A$1:$CA$200\"),IF($J822=\"Member Months\",MATCH($J822,INDIRECT(\"'Non-SNP Rev-Exp \"&$H822&\"'!$A$1:$A$200\"),0),MATCH($L822,INDIRECT(\"'Non-SNP Rev-Exp \"&$H822&\"'!$B$1:$B$200\"),0)),MATCH(IF($F822=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F822=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F822=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F822=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H822&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H822&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H832&\"'!$A$1:$CA$200\"),IF($J832=\"Member Months\",MATCH($J832,INDIRECT(\"'Non-SNP Rev-Exp \"&$H832&\"'!$A$1:$A$200\"),0),MATCH($L832,INDIRECT(\"'Non-SNP Rev-Exp \"&$H832&\"'!$B$1:$B$200\"),0)),MATCH(IF($F832=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F832=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F832=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F832=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H832&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H832&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H842&\"'!$A$1:$CA$200\"),IF($J842=\"Member Months\",MATCH($J842,INDIRECT(\"'Non-SNP Rev-Exp \"&$H842&\"'!$A$1:$A$200\"),0),MATCH($L842,INDIRECT(\"'Non-SNP Rev-Exp \"&$H842&\"'!$B$1:$B$200\"),0)),MATCH(IF($F842=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F842=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F842=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F842=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H842&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H842&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H852&\"'!$A$1:$CA$200\"),IF($J852=\"Member Months\",MATCH($J852,INDIRECT(\"'Non-SNP Rev-Exp \"&$H852&\"'!$A$1:$A$200\"),0),MATCH($L852,INDIRECT(\"'Non-SNP Rev-Exp \"&$H852&\"'!$B$1:$B$200\"),0)),MATCH(IF($F852=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F852=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F852=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F852=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H852&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H852&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H862&\"'!$A$1:$CA$200\"),IF($J862=\"Member Months\",MATCH($J862,INDIRECT(\"'Non-SNP Rev-Exp \"&$H862&\"'!$A$1:$A$200\"),0),MATCH($L862,INDIRECT(\"'Non-SNP Rev-Exp \"&$H862&\"'!$B$1:$B$200\"),0)),MATCH(IF($F862=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F862=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F862=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F862=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H862&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H862&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H872&\"'!$A$1:$CA$200\"),IF($J872=\"Member Months\",MATCH($J872,INDIRECT(\"'Non-SNP Rev-Exp \"&$H872&\"'!$A$1:$A$200\"),0),MATCH($L872,INDIRECT(\"'Non-SNP Rev-Exp \"&$H872&\"'!$B$1:$B$200\"),0)),MATCH(IF($F872=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F872=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F872=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F872=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H872&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H872&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H882&\"'!$A$1:$CA$200\"),IF($J882=\"Member Months\",MATCH($J882,INDIRECT(\"'Non-SNP Rev-Exp \"&$H882&\"'!$A$1:$A$200\"),0),MATCH($L882,INDIRECT(\"'Non-SNP Rev-Exp \"&$H882&\"'!$B$1:$B$200\"),0)),MATCH(IF($F882=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F882=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F882=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F882=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H882&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H882&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H892&\"'!$A$1:$CA$200\"),IF($J892=\"Member Months\",MATCH($J892,INDIRECT(\"'Non-SNP Rev-Exp \"&$H892&\"'!$A$1:$A$200\"),0),MATCH($L892,INDIRECT(\"'Non-SNP Rev-Exp \"&$H892&\"'!$B$1:$B$200\"),0)),MATCH(IF($F892=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F892=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F892=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F892=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H892&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H892&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H902&\"'!$A$1:$CA$200\"),IF($J902=\"Member Months\",MATCH($J902,INDIRECT(\"'Non-SNP Rev-Exp \"&$H902&\"'!$A$1:$A$200\"),0),MATCH($L902,INDIRECT(\"'Non-SNP Rev-Exp \"&$H902&\"'!$B$1:$B$200\"),0)),MATCH(IF($F902=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F902=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F902=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F902=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H902&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H902&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H912&\"'!$A$1:$CA$200\"),IF($J912=\"Member Months\",MATCH($J912,INDIRECT(\"'Non-SNP Rev-Exp \"&$H912&\"'!$A$1:$A$200\"),0),MATCH($L912,INDIRECT(\"'Non-SNP Rev-Exp \"&$H912&\"'!$B$1:$B$200\"),0)),MATCH(IF($F912=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F912=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F912=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F912=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H912&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H912&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H922&\"'!$A$1:$CA$200\"),IF($J922=\"Member Months\",MATCH($J922,INDIRECT(\"'Non-SNP Rev-Exp \"&$H922&\"'!$A$1:$A$200\"),0),MATCH($L922,INDIRECT(\"'Non-SNP Rev-Exp \"&$H922&\"'!$B$1:$B$200\"),0)),MATCH(IF($F922=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F922=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F922=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F922=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H922&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H922&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H932&\"'!$A$1:$CA$200\"),IF($J932=\"Member Months\",MATCH($J932,INDIRECT(\"'Non-SNP Rev-Exp \"&$H932&\"'!$A$1:$A$200\"),0),MATCH($L932,INDIRECT(\"'Non-SNP Rev-Exp \"&$H932&\"'!$B$1:$B$200\"),0)),MATCH(IF($F932=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F932=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F932=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F932=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H932&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H932&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H942&\"'!$A$1:$CA$200\"),IF($J942=\"Member Months\",MATCH($J942,INDIRECT(\"'Non-SNP Rev-Exp \"&$H942&\"'!$A$1:$A$200\"),0),MATCH($L942,INDIRECT(\"'Non-SNP Rev-Exp \"&$H942&\"'!$B$1:$B$200\"),0)),MATCH(IF($F942=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F942=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F942=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F942=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H942&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H942&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 3","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H952&\"'!$A$1:$CA$200\"),IF($J952=\"Member Months\",MATCH($J952,INDIRECT(\"'Non-SNP Rev-Exp \"&$H952&\"'!$A$1:$A$200\"),0),MATCH($L952,INDIRECT(\"'Non-SNP Rev-Exp \"&$H952&\"'!$B$1:$B$200\"),0)),MATCH(IF($F952=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F952=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F952=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F952=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H952&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H952&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H962&\"'!$A$1:$CA$200\"),IF($J962=\"Member Months\",MATCH($J962,INDIRECT(\"'Non-SNP Rev-Exp \"&$H962&\"'!$A$1:$A$200\"),0),MATCH($L962,INDIRECT(\"'Non-SNP Rev-Exp \"&$H962&\"'!$B$1:$B$200\"),0)),MATCH(IF($F962=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F962=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F962=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F962=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H962&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H962&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H972&\"'!$A$1:$CA$200\"),IF($J972=\"Member Months\",MATCH($J972,INDIRECT(\"'Non-SNP Rev-Exp \"&$H972&\"'!$A$1:$A$200\"),0),MATCH($L972,INDIRECT(\"'Non-SNP Rev-Exp \"&$H972&\"'!$B$1:$B$200\"),0)),MATCH(IF($F972=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F972=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F972=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F972=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H972&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H972&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H982&\"'!$A$1:$CA$200\"),IF($J982=\"Member Months\",MATCH($J982,INDIRECT(\"'Non-SNP Rev-Exp \"&$H982&\"'!$A$1:$A$200\"),0),MATCH($L982,INDIRECT(\"'Non-SNP Rev-Exp \"&$H982&\"'!$B$1:$B$200\"),0)),MATCH(IF($F982=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F982=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F982=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F982=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H982&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H982&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H992&\"'!$A$1:$CA$200\"),IF($J992=\"Member Months\",MATCH($J992,INDIRECT(\"'Non-SNP Rev-Exp \"&$H992&\"'!$A$1:$A$200\"),0),MATCH($L992,INDIRECT(\"'Non-SNP Rev-Exp \"&$H992&\"'!$B$1:$B$200\"),0)),MATCH(IF($F992=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F992=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F992=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F992=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H992&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H992&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1002&\"'!$A$1:$CA$200\"),IF($J1002=\"Member Months\",MATCH($J1002,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1002&\"'!$A$1:$A$200\"),0),MATCH($L1002,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1002&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1002=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1002=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1002=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1002=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1002&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1002&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1012&\"'!$A$1:$CA$200\"),IF($J1012=\"Member Months\",MATCH($J1012,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1012&\"'!$A$1:$A$200\"),0),MATCH($L1012,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1012&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1012=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1012=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1012=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1012=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1012&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1012&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1022&\"'!$A$1:$CA$200\"),IF($J1022=\"Member Months\",MATCH($J1022,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1022&\"'!$A$1:$A$200\"),0),MATCH($L1022,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1022&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1022=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1022=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1022=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1022=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1022&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1022&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1032&\"'!$A$1:$CA$200\"),IF($J1032=\"Member Months\",MATCH($J1032,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1032&\"'!$A$1:$A$200\"),0),MATCH($L1032,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1032&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1032=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1032=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1032=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1032=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1032&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1032&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1042&\"'!$A$1:$CA$200\"),IF($J1042=\"Member Months\",MATCH($J1042,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1042&\"'!$A$1:$A$200\"),0),MATCH($L1042,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1042&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1042=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1042=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1042=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1042=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1042&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1042&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1052&\"'!$A$1:$CA$200\"),IF($J1052=\"Member Months\",MATCH($J1052,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1052&\"'!$A$1:$A$200\"),0),MATCH($L1052,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1052&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1052=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1052=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1052=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1052=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1052&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1052&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1062&\"'!$A$1:$CA$200\"),IF($J1062=\"Member Months\",MATCH($J1062,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1062&\"'!$A$1:$A$200\"),0),MATCH($L1062,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1062&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1062=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1062=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1062=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1062=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1062&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1062&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1072&\"'!$A$1:$CA$200\"),IF($J1072=\"Member Months\",MATCH($J1072,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1072&\"'!$A$1:$A$200\"),0),MATCH($L1072,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1072&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1072=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1072=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1072=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1072=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1072&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1072&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1082&\"'!$A$1:$CA$200\"),IF($J1082=\"Member Months\",MATCH($J1082,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1082&\"'!$A$1:$A$200\"),0),MATCH($L1082,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1082&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1082=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1082=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1082=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1082=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1082&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1082&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1092&\"'!$A$1:$CA$200\"),IF($J1092=\"Member Months\",MATCH($J1092,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1092&\"'!$A$1:$A$200\"),0),MATCH($L1092,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1092&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1092=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1092=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1092=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1092=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1092&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1092&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1102&\"'!$A$1:$CA$200\"),IF($J1102=\"Member Months\",MATCH($J1102,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1102&\"'!$A$1:$A$200\"),0),MATCH($L1102,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1102&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1102=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1102=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1102=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1102=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1102&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1102&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1112&\"'!$A$1:$CA$200\"),IF($J1112=\"Member Months\",MATCH($J1112,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1112&\"'!$A$1:$A$200\"),0),MATCH($L1112,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1112&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1112=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1112=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1112=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1112=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1112&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1112&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1122&\"'!$A$1:$CA$200\"),IF($J1122=\"Member Months\",MATCH($J1122,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1122&\"'!$A$1:$A$200\"),0),MATCH($L1122,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1122&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1122=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1122=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1122=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1122=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1122&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1122&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1132&\"'!$A$1:$CA$200\"),IF($J1132=\"Member Months\",MATCH($J1132,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1132&\"'!$A$1:$A$200\"),0),MATCH($L1132,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1132&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1132=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1132=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1132=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1132=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1132&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1132&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1142&\"'!$A$1:$CA$200\"),IF($J1142=\"Member Months\",MATCH($J1142,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1142&\"'!$A$1:$A$200\"),0),MATCH($L1142,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1142&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1142=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1142=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1142=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1142=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1142&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1142&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1152&\"'!$A$1:$CA$200\"),IF($J1152=\"Member Months\",MATCH($J1152,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1152&\"'!$A$1:$A$200\"),0),MATCH($L1152,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1152&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1152=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1152=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1152=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1152=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1152&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1152&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1162&\"'!$A$1:$CA$200\"),IF($J1162=\"Member Months\",MATCH($J1162,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1162&\"'!$A$1:$A$200\"),0),MATCH($L1162,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1162&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1162=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1162=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1162=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1162=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1162&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1162&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1172&\"'!$A$1:$CA$200\"),IF($J1172=\"Member Months\",MATCH($J1172,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1172&\"'!$A$1:$A$200\"),0),MATCH($L1172,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1172&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1172=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1172=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1172=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1172=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1172&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1172&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 4","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Member Months","Member Months","Member Months",null,"Member Months",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1182&\"'!$A$1:$CA$200\"),IF($J1182=\"Member Months\",MATCH($J1182,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1182&\"'!$A$1:$A$200\"),0),MATCH($L1182,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1182&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1182=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1182=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1182=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1182=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1182&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1182&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1192&\"'!$A$1:$CA$200\"),IF($J1192=\"Member Months\",MATCH($J1192,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1192&\"'!$A$1:$A$200\"),0),MATCH($L1192,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1192&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1192=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1192=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1192=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1192=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1192&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1192&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1202&\"'!$A$1:$CA$200\"),IF($J1202=\"Member Months\",MATCH($J1202,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1202&\"'!$A$1:$A$200\"),0),MATCH($L1202,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1202&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1202=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1202=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1202=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1202=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1202&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1202&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1212&\"'!$A$1:$CA$200\"),IF($J1212=\"Member Months\",MATCH($J1212,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1212&\"'!$A$1:$A$200\"),0),MATCH($L1212,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1212&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1212=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1212=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1212=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1212=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1212&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1212&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1222&\"'!$A$1:$CA$200\"),IF($J1222=\"Member Months\",MATCH($J1222,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1222&\"'!$A$1:$A$200\"),0),MATCH($L1222,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1222&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1222=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1222=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1222=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1222=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1222&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1222&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1232&\"'!$A$1:$CA$200\"),IF($J1232=\"Member Months\",MATCH($J1232,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1232&\"'!$A$1:$A$200\"),0),MATCH($L1232,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1232&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1232=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1232=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1232=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1232=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1232&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1232&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1242&\"'!$A$1:$CA$200\"),IF($J1242=\"Member Months\",MATCH($J1242,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1242&\"'!$A$1:$A$200\"),0),MATCH($L1242,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1242&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1242=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1242=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1242=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1242=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1242&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1242&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1252&\"'!$A$1:$CA$200\"),IF($J1252=\"Member Months\",MATCH($J1252,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1252&\"'!$A$1:$A$200\"),0),MATCH($L1252,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1252&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1252=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1252=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1252=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1252=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1252&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1252&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1262&\"'!$A$1:$CA$200\"),IF($J1262=\"Member Months\",MATCH($J1262,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1262&\"'!$A$1:$A$200\"),0),MATCH($L1262,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1262&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1262=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1262=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1262=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1262=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1262&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1262&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1272&\"'!$A$1:$CA$200\"),IF($J1272=\"Member Months\",MATCH($J1272,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1272&\"'!$A$1:$A$200\"),0),MATCH($L1272,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1272&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1272=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1272=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1272=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1272=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1272&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1272&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1282&\"'!$A$1:$CA$200\"),IF($J1282=\"Member Months\",MATCH($J1282,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1282&\"'!$A$1:$A$200\"),0),MATCH($L1282,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1282&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1282=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1282=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1282=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1282=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1282&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1282&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1292&\"'!$A$1:$CA$200\"),IF($J1292=\"Member Months\",MATCH($J1292,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1292&\"'!$A$1:$A$200\"),0),MATCH($L1292,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1292&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1292=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1292=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1292=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1292=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1292&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1292&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1302&\"'!$A$1:$CA$200\"),IF($J1302=\"Member Months\",MATCH($J1302,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1302&\"'!$A$1:$A$200\"),0),MATCH($L1302,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1302&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1302=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1302=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1302=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1302=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1302&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1302&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1312&\"'!$A$1:$CA$200\"),IF($J1312=\"Member Months\",MATCH($J1312,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1312&\"'!$A$1:$A$200\"),0),MATCH($L1312,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1312&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1312=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1312=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1312=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1312=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1312&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1312&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1322&\"'!$A$1:$CA$200\"),IF($J1322=\"Member Months\",MATCH($J1322,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1322&\"'!$A$1:$A$200\"),0),MATCH($L1322,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1322&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1322=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1322=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1322=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1322=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1322&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1322&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1332&\"'!$A$1:$CA$200\"),IF($J1332=\"Member Months\",MATCH($J1332,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1332&\"'!$A$1:$A$200\"),0),MATCH($L1332,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1332&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1332=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1332=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1332=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1332=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1332&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1332&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1342&\"'!$A$1:$CA$200\"),IF($J1342=\"Member Months\",MATCH($J1342,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1342&\"'!$A$1:$A$200\"),0),MATCH($L1342,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1342&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1342=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1342=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1342=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1342=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1342&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1342&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1352&\"'!$A$1:$CA$200\"),IF($J1352=\"Member Months\",MATCH($J1352,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1352&\"'!$A$1:$A$200\"),0),MATCH($L1352,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1352&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1352=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1352=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1352=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1352=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1352&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1352&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1362&\"'!$A$1:$CA$200\"),IF($J1362=\"Member Months\",MATCH($J1362,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1362&\"'!$A$1:$A$200\"),0),MATCH($L1362,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1362&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1362=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1362=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1362=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1362=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1362&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1362&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1372&\"'!$A$1:$CA$200\"),IF($J1372=\"Member Months\",MATCH($J1372,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1372&\"'!$A$1:$A$200\"),0),MATCH($L1372,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1372&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1372=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1372=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1372=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1372=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1372&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1372&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1382&\"'!$A$1:$CA$200\"),IF($J1382=\"Member Months\",MATCH($J1382,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1382&\"'!$A$1:$A$200\"),0),MATCH($L1382,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1382&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1382=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1382=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1382=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1382=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1382&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1382&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1392&\"'!$A$1:$CA$200\"),IF($J1392=\"Member Months\",MATCH($J1392,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1392&\"'!$A$1:$A$200\"),0),MATCH($L1392,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1392&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1392=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1392=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1392=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1392=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1392&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1392&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1402&\"'!$A$1:$CA$200\"),IF($J1402=\"Member Months\",MATCH($J1402,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1402&\"'!$A$1:$A$200\"),0),MATCH($L1402,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1402&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1402=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1402=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1402=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1402=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1402&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1402&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1412&\"'!$A$1:$CA$200\"),IF($J1412=\"Member Months\",MATCH($J1412,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1412&\"'!$A$1:$A$200\"),0),MATCH($L1412,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1412&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1412=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1412=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1412=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1412=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1412&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1412&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 5","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1422&\"'!$A$1:$CA$200\"),IF($J1422=\"Member Months\",MATCH($J1422,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1422&\"'!$A$1:$A$200\"),0),MATCH($L1422,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1422&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1422=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1422=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1422=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1422=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1422&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1422&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1432&\"'!$A$1:$CA$200\"),IF($J1432=\"Member Months\",MATCH($J1432,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1432&\"'!$A$1:$A$200\"),0),MATCH($L1432,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1432&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1432=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1432=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1432=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1432=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1432&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1432&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1442&\"'!$A$1:$CA$200\"),IF($J1442=\"Member Months\",MATCH($J1442,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1442&\"'!$A$1:$A$200\"),0),MATCH($L1442,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1442&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1442=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1442=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1442=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1442=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1442&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1442&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1452&\"'!$A$1:$CA$200\"),IF($J1452=\"Member Months\",MATCH($J1452,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1452&\"'!$A$1:$A$200\"),0),MATCH($L1452,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1452&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1452=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1452=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1452=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1452=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1452&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1452&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1462&\"'!$A$1:$CA$200\"),IF($J1462=\"Member Months\",MATCH($J1462,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1462&\"'!$A$1:$A$200\"),0),MATCH($L1462,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1462&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1462=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1462=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1462=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1462=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1462&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1462&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1472&\"'!$A$1:$CA$200\"),IF($J1472=\"Member Months\",MATCH($J1472,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1472&\"'!$A$1:$A$200\"),0),MATCH($L1472,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1472&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1472=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1472=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1472=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1472=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1472&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1472&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1482&\"'!$A$1:$CA$200\"),IF($J1482=\"Member Months\",MATCH($J1482,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1482&\"'!$A$1:$A$200\"),0),MATCH($L1482,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1482&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1482=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1482=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1482=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1482=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1482&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1482&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1492&\"'!$A$1:$CA$200\"),IF($J1492=\"Member Months\",MATCH($J1492,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1492&\"'!$A$1:$A$200\"),0),MATCH($L1492,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1492&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1492=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1492=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1492=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1492=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1492&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1492&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1502&\"'!$A$1:$CA$200\"),IF($J1502=\"Member Months\",MATCH($J1502,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1502&\"'!$A$1:$A$200\"),0),MATCH($L1502,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1502&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1502=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1502=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1502=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1502=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1502&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1502&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1512&\"'!$A$1:$CA$200\"),IF($J1512=\"Member Months\",MATCH($J1512,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1512&\"'!$A$1:$A$200\"),0),MATCH($L1512,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1512&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1512=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1512=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1512=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1512=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1512&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1512&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1522&\"'!$A$1:$CA$200\"),IF($J1522=\"Member Months\",MATCH($J1522,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1522&\"'!$A$1:$A$200\"),0),MATCH($L1522,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1522&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1522=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1522=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1522=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1522=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1522&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1522&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1532&\"'!$A$1:$CA$200\"),IF($J1532=\"Member Months\",MATCH($J1532,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1532&\"'!$A$1:$A$200\"),0),MATCH($L1532,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1532&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1532=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1532=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1532=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1532=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1532&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1532&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1542&\"'!$A$1:$CA$200\"),IF($J1542=\"Member Months\",MATCH($J1542,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1542&\"'!$A$1:$A$200\"),0),MATCH($L1542,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1542&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1542=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1542=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1542=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1542=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1542&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1542&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1552&\"'!$A$1:$CA$200\"),IF($J1552=\"Member Months\",MATCH($J1552,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1552&\"'!$A$1:$A$200\"),0),MATCH($L1552,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1552&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1552=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1552=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1552=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1552=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1552&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1552&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1562&\"'!$A$1:$CA$200\"),IF($J1562=\"Member Months\",MATCH($J1562,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1562&\"'!$A$1:$A$200\"),0),MATCH($L1562,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1562&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1562=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1562=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1562=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1562=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1562&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1562&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1572&\"'!$A$1:$CA$200\"),IF($J1572=\"Member Months\",MATCH($J1572,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1572&\"'!$A$1:$A$200\"),0),MATCH($L1572,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1572&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1572=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1572=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1572=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1572=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1572&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1572&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1582&\"'!$A$1:$CA$200\"),IF($J1582=\"Member Months\",MATCH($J1582,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1582&\"'!$A$1:$A$200\"),0),MATCH($L1582,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1582&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1582=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1582=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1582=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1582=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1582&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1582&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1592&\"'!$A$1:$CA$200\"),IF($J1592=\"Member Months\",MATCH($J1592,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1592&\"'!$A$1:$A$200\"),0),MATCH($L1592,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1592&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1592=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1592=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1592=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1592=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1592&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1592&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1602&\"'!$A$1:$CA$200\"),IF($J1602=\"Member Months\",MATCH($J1602,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1602&\"'!$A$1:$A$200\"),0),MATCH($L1602,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1602&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1602=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1602=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1602=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1602=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1602&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1602&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1612&\"'!$A$1:$CA$200\"),IF($J1612=\"Member Months\",MATCH($J1612,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1612&\"'!$A$1:$A$200\"),0),MATCH($L1612,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1612&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1612=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1612=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1612=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1612=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1612&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1612&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1622&\"'!$A$1:$CA$200\"),IF($J1622=\"Member Months\",MATCH($J1622,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1622&\"'!$A$1:$A$200\"),0),MATCH($L1622,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1622&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1622=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1622=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1622=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1622=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1622&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1622&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1632&\"'!$A$1:$CA$200\"),IF($J1632=\"Member Months\",MATCH($J1632,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1632&\"'!$A$1:$A$200\"),0),MATCH($L1632,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1632&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1632=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1632=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1632=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1632=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1632&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1632&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1642&\"'!$A$1:$CA$200\"),IF($J1642=\"Member Months\",MATCH($J1642,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1642&\"'!$A$1:$A$200\"),0),MATCH($L1642,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1642&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1642=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1642=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1642=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1642=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1642&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1642&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1652&\"'!$A$1:$CA$200\"),IF($J1652=\"Member Months\",MATCH($J1652,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1652&\"'!$A$1:$A$200\"),0),MATCH($L1652,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1652&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1652=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1652=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1652=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1652=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1652&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1652&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 6","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1662&\"'!$A$1:$CA$200\"),IF($J1662=\"Member Months\",MATCH($J1662,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1662&\"'!$A$1:$A$200\"),0),MATCH($L1662,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1662&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1662=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1662=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1662=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1662=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1662&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1662&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1672&\"'!$A$1:$CA$200\"),IF($J1672=\"Member Months\",MATCH($J1672,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1672&\"'!$A$1:$A$200\"),0),MATCH($L1672,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1672&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1672=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1672=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1672=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1672=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1672&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1672&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1682&\"'!$A$1:$CA$200\"),IF($J1682=\"Member Months\",MATCH($J1682,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1682&\"'!$A$1:$A$200\"),0),MATCH($L1682,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1682&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1682=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1682=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1682=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1682=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1682&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1682&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1692&\"'!$A$1:$CA$200\"),IF($J1692=\"Member Months\",MATCH($J1692,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1692&\"'!$A$1:$A$200\"),0),MATCH($L1692,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1692&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1692=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1692=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1692=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1692=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1692&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1692&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1702&\"'!$A$1:$CA$200\"),IF($J1702=\"Member Months\",MATCH($J1702,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1702&\"'!$A$1:$A$200\"),0),MATCH($L1702,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1702&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1702=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1702=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1702=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1702=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1702&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1702&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1712&\"'!$A$1:$CA$200\"),IF($J1712=\"Member Months\",MATCH($J1712,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1712&\"'!$A$1:$A$200\"),0),MATCH($L1712,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1712&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1712=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1712=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1712=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1712=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1712&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1712&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1722&\"'!$A$1:$CA$200\"),IF($J1722=\"Member Months\",MATCH($J1722,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1722&\"'!$A$1:$A$200\"),0),MATCH($L1722,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1722&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1722=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1722=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1722=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1722=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1722&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1722&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1732&\"'!$A$1:$CA$200\"),IF($J1732=\"Member Months\",MATCH($J1732,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1732&\"'!$A$1:$A$200\"),0),MATCH($L1732,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1732&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1732=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1732=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1732=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1732=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1732&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1732&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1742&\"'!$A$1:$CA$200\"),IF($J1742=\"Member Months\",MATCH($J1742,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1742&\"'!$A$1:$A$200\"),0),MATCH($L1742,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1742&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1742=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1742=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1742=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1742=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1742&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1742&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1752&\"'!$A$1:$CA$200\"),IF($J1752=\"Member Months\",MATCH($J1752,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1752&\"'!$A$1:$A$200\"),0),MATCH($L1752,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1752&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1752=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1752=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1752=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1752=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1752&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1752&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1762&\"'!$A$1:$CA$200\"),IF($J1762=\"Member Months\",MATCH($J1762,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1762&\"'!$A$1:$A$200\"),0),MATCH($L1762,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1762&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1762=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1762=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1762=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1762=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1762&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1762&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Member Months","Member Months","Member Months",null,"Member Months",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1772&\"'!$A$1:$CA$200\"),IF($J1772=\"Member Months\",MATCH($J1772,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1772&\"'!$A$1:$A$200\"),0),MATCH($L1772,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1772&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1772=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1772=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1772=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1772=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1772&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1772&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1782&\"'!$A$1:$CA$200\"),IF($J1782=\"Member Months\",MATCH($J1782,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1782&\"'!$A$1:$A$200\"),0),MATCH($L1782,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1782&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1782=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1782=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1782=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1782=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1782&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1782&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1792&\"'!$A$1:$CA$200\"),IF($J1792=\"Member Months\",MATCH($J1792,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1792&\"'!$A$1:$A$200\"),0),MATCH($L1792,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1792&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1792=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1792=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1792=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1792=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1792&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1792&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1802&\"'!$A$1:$CA$200\"),IF($J1802=\"Member Months\",MATCH($J1802,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1802&\"'!$A$1:$A$200\"),0),MATCH($L1802,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1802&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1802=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1802=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1802=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1802=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1802&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1802&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1812&\"'!$A$1:$CA$200\"),IF($J1812=\"Member Months\",MATCH($J1812,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1812&\"'!$A$1:$A$200\"),0),MATCH($L1812,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1812&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1812=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1812=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1812=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1812=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1812&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1812&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1822&\"'!$A$1:$CA$200\"),IF($J1822=\"Member Months\",MATCH($J1822,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1822&\"'!$A$1:$A$200\"),0),MATCH($L1822,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1822&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1822=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1822=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1822=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1822=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1822&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1822&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1832&\"'!$A$1:$CA$200\"),IF($J1832=\"Member Months\",MATCH($J1832,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1832&\"'!$A$1:$A$200\"),0),MATCH($L1832,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1832&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1832=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1832=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1832=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1832=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1832&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1832&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1842&\"'!$A$1:$CA$200\"),IF($J1842=\"Member Months\",MATCH($J1842,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1842&\"'!$A$1:$A$200\"),0),MATCH($L1842,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1842&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1842=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1842=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1842=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1842=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1842&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1842&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1852&\"'!$A$1:$CA$200\"),IF($J1852=\"Member Months\",MATCH($J1852,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1852&\"'!$A$1:$A$200\"),0),MATCH($L1852,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1852&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1852=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1852=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1852=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1852=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1852&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1852&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1862&\"'!$A$1:$CA$200\"),IF($J1862=\"Member Months\",MATCH($J1862,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1862&\"'!$A$1:$A$200\"),0),MATCH($L1862,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1862&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1862=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1862=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1862=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1862=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1862&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1862&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1872&\"'!$A$1:$CA$200\"),IF($J1872=\"Member Months\",MATCH($J1872,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1872&\"'!$A$1:$A$200\"),0),MATCH($L1872,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1872&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1872=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1872=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1872=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1872=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1872&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1872&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1882&\"'!$A$1:$CA$200\"),IF($J1882=\"Member Months\",MATCH($J1882,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1882&\"'!$A$1:$A$200\"),0),MATCH($L1882,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1882&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1882=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1882=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1882=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1882=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1882&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1882&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 7","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1892&\"'!$A$1:$CA$200\"),IF($J1892=\"Member Months\",MATCH($J1892,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1892&\"'!$A$1:$A$200\"),0),MATCH($L1892,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1892&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1892=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1892=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1892=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1892=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1892&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1892&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1902&\"'!$A$1:$CA$200\"),IF($J1902=\"Member Months\",MATCH($J1902,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1902&\"'!$A$1:$A$200\"),0),MATCH($L1902,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1902&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1902=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1902=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1902=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1902=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1902&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1902&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1912&\"'!$A$1:$CA$200\"),IF($J1912=\"Member Months\",MATCH($J1912,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1912&\"'!$A$1:$A$200\"),0),MATCH($L1912,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1912&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1912=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1912=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1912=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1912=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1912&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1912&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1922&\"'!$A$1:$CA$200\"),IF($J1922=\"Member Months\",MATCH($J1922,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1922&\"'!$A$1:$A$200\"),0),MATCH($L1922,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1922&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1922=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1922=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1922=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1922=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1922&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1922&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1932&\"'!$A$1:$CA$200\"),IF($J1932=\"Member Months\",MATCH($J1932,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1932&\"'!$A$1:$A$200\"),0),MATCH($L1932,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1932&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1932=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1932=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1932=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1932=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1932&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1932&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1942&\"'!$A$1:$CA$200\"),IF($J1942=\"Member Months\",MATCH($J1942,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1942&\"'!$A$1:$A$200\"),0),MATCH($L1942,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1942&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1942=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1942=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1942=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1942=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1942&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1942&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1952&\"'!$A$1:$CA$200\"),IF($J1952=\"Member Months\",MATCH($J1952,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1952&\"'!$A$1:$A$200\"),0),MATCH($L1952,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1952&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1952=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1952=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1952=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1952=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1952&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1952&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1962&\"'!$A$1:$CA$200\"),IF($J1962=\"Member Months\",MATCH($J1962,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1962&\"'!$A$1:$A$200\"),0),MATCH($L1962,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1962&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1962=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1962=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1962=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1962=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1962&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1962&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1972&\"'!$A$1:$CA$200\"),IF($J1972=\"Member Months\",MATCH($J1972,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1972&\"'!$A$1:$A$200\"),0),MATCH($L1972,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1972&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1972=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1972=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1972=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1972=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1972&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1972&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1982&\"'!$A$1:$CA$200\"),IF($J1982=\"Member Months\",MATCH($J1982,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1982&\"'!$A$1:$A$200\"),0),MATCH($L1982,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1982&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1982=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1982=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1982=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1982=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1982&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1982&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H1992&\"'!$A$1:$CA$200\"),IF($J1992=\"Member Months\",MATCH($J1992,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1992&\"'!$A$1:$A$200\"),0),MATCH($L1992,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1992&\"'!$B$1:$B$200\"),0)),MATCH(IF($F1992=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F1992=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F1992=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F1992=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H1992&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H1992&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2002&\"'!$A$1:$CA$200\"),IF($J2002=\"Member Months\",MATCH($J2002,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2002&\"'!$A$1:$A$200\"),0),MATCH($L2002,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2002&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2002=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2002=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2002=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2002=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2002&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2002&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2012&\"'!$A$1:$CA$200\"),IF($J2012=\"Member Months\",MATCH($J2012,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2012&\"'!$A$1:$A$200\"),0),MATCH($L2012,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2012&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2012=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2012=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2012=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2012=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2012&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2012&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2022&\"'!$A$1:$CA$200\"),IF($J2022=\"Member Months\",MATCH($J2022,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2022&\"'!$A$1:$A$200\"),0),MATCH($L2022,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2022&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2022=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2022=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2022=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2022=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2022&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2022&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2032&\"'!$A$1:$CA$200\"),IF($J2032=\"Member Months\",MATCH($J2032,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2032&\"'!$A$1:$A$200\"),0),MATCH($L2032,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2032&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2032=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2032=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2032=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2032=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2032&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2032&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2042&\"'!$A$1:$CA$200\"),IF($J2042=\"Member Months\",MATCH($J2042,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2042&\"'!$A$1:$A$200\"),0),MATCH($L2042,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2042&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2042=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2042=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2042=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2042=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2042&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2042&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2052&\"'!$A$1:$CA$200\"),IF($J2052=\"Member Months\",MATCH($J2052,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2052&\"'!$A$1:$A$200\"),0),MATCH($L2052,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2052&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2052=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2052=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2052=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2052=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2052&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2052&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2062&\"'!$A$1:$CA$200\"),IF($J2062=\"Member Months\",MATCH($J2062,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2062&\"'!$A$1:$A$200\"),0),MATCH($L2062,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2062&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2062=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2062=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2062=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2062=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2062&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2062&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2072&\"'!$A$1:$CA$200\"),IF($J2072=\"Member Months\",MATCH($J2072,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2072&\"'!$A$1:$A$200\"),0),MATCH($L2072,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2072&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2072=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2072=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2072=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2072=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2072&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2072&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2082&\"'!$A$1:$CA$200\"),IF($J2082=\"Member Months\",MATCH($J2082,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2082&\"'!$A$1:$A$200\"),0),MATCH($L2082,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2082&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2082=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2082=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2082=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2082=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2082&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2082&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2092&\"'!$A$1:$CA$200\"),IF($J2092=\"Member Months\",MATCH($J2092,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2092&\"'!$A$1:$A$200\"),0),MATCH($L2092,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2092&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2092=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2092=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2092=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2092=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2092&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2092&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2102&\"'!$A$1:$CA$200\"),IF($J2102=\"Member Months\",MATCH($J2102,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2102&\"'!$A$1:$A$200\"),0),MATCH($L2102,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2102&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2102=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2102=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2102=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2102=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2102&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2102&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2112&\"'!$A$1:$CA$200\"),IF($J2112=\"Member Months\",MATCH($J2112,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2112&\"'!$A$1:$A$200\"),0),MATCH($L2112,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2112&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2112=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2112=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2112=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2112=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2112&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2112&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2122&\"'!$A$1:$CA$200\"),IF($J2122=\"Member Months\",MATCH($J2122,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2122&\"'!$A$1:$A$200\"),0),MATCH($L2122,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2122&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2122=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2122=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2122=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2122=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2122&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2122&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 8","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2132&\"'!$A$1:$CA$200\"),IF($J2132=\"Member Months\",MATCH($J2132,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2132&\"'!$A$1:$A$200\"),0),MATCH($L2132,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2132&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2132=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2132=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2132=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2132=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2132&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2132&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2142&\"'!$A$1:$CA$200\"),IF($J2142=\"Member Months\",MATCH($J2142,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2142&\"'!$A$1:$A$200\"),0),MATCH($L2142,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2142&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2142=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2142=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2142=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2142=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2142&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2142&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2152&\"'!$A$1:$CA$200\"),IF($J2152=\"Member Months\",MATCH($J2152,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2152&\"'!$A$1:$A$200\"),0),MATCH($L2152,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2152&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2152=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2152=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2152=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2152=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2152&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2152&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2162&\"'!$A$1:$CA$200\"),IF($J2162=\"Member Months\",MATCH($J2162,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2162&\"'!$A$1:$A$200\"),0),MATCH($L2162,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2162&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2162=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2162=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2162=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2162=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2162&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2162&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2172&\"'!$A$1:$CA$200\"),IF($J2172=\"Member Months\",MATCH($J2172,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2172&\"'!$A$1:$A$200\"),0),MATCH($L2172,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2172&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2172=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2172=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2172=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2172=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2172&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2172&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2182&\"'!$A$1:$CA$200\"),IF($J2182=\"Member Months\",MATCH($J2182,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2182&\"'!$A$1:$A$200\"),0),MATCH($L2182,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2182&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2182=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2182=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2182=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2182=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2182&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2182&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2192&\"'!$A$1:$CA$200\"),IF($J2192=\"Member Months\",MATCH($J2192,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2192&\"'!$A$1:$A$200\"),0),MATCH($L2192,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2192&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2192=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2192=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2192=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2192=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2192&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2192&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2202&\"'!$A$1:$CA$200\"),IF($J2202=\"Member Months\",MATCH($J2202,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2202&\"'!$A$1:$A$200\"),0),MATCH($L2202,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2202&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2202=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2202=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2202=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2202=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2202&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2202&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2212&\"'!$A$1:$CA$200\"),IF($J2212=\"Member Months\",MATCH($J2212,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2212&\"'!$A$1:$A$200\"),0),MATCH($L2212,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2212&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2212=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2212=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2212=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2212=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2212&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2212&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2222&\"'!$A$1:$CA$200\"),IF($J2222=\"Member Months\",MATCH($J2222,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2222&\"'!$A$1:$A$200\"),0),MATCH($L2222,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2222&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2222=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2222=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2222=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2222=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2222&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2222&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2232&\"'!$A$1:$CA$200\"),IF($J2232=\"Member Months\",MATCH($J2232,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2232&\"'!$A$1:$A$200\"),0),MATCH($L2232,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2232&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2232=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2232=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2232=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2232=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2232&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2232&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2242&\"'!$A$1:$CA$200\"),IF($J2242=\"Member Months\",MATCH($J2242,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2242&\"'!$A$1:$A$200\"),0),MATCH($L2242,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2242&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2242=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2242=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2242=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2242=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2242&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2242&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2252&\"'!$A$1:$CA$200\"),IF($J2252=\"Member Months\",MATCH($J2252,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2252&\"'!$A$1:$A$200\"),0),MATCH($L2252,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2252&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2252=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2252=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2252=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2252=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2252&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2252&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2262&\"'!$A$1:$CA$200\"),IF($J2262=\"Member Months\",MATCH($J2262,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2262&\"'!$A$1:$A$200\"),0),MATCH($L2262,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2262&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2262=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2262=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2262=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2262=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2262&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2262&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2272&\"'!$A$1:$CA$200\"),IF($J2272=\"Member Months\",MATCH($J2272,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2272&\"'!$A$1:$A$200\"),0),MATCH($L2272,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2272&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2272=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2272=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2272=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2272=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2272&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2272&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2282&\"'!$A$1:$CA$200\"),IF($J2282=\"Member Months\",MATCH($J2282,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2282&\"'!$A$1:$A$200\"),0),MATCH($L2282,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2282&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2282=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2282=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2282=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2282=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2282&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2282&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2292&\"'!$A$1:$CA$200\"),IF($J2292=\"Member Months\",MATCH($J2292,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2292&\"'!$A$1:$A$200\"),0),MATCH($L2292,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2292&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2292=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2292=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2292=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2292=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2292&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2292&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2302&\"'!$A$1:$CA$200\"),IF($J2302=\"Member Months\",MATCH($J2302,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2302&\"'!$A$1:$A$200\"),0),MATCH($L2302,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2302&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2302=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2302=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2302=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2302=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2302&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2302&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2312&\"'!$A$1:$CA$200\"),IF($J2312=\"Member Months\",MATCH($J2312,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2312&\"'!$A$1:$A$200\"),0),MATCH($L2312,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2312&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2312=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2312=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2312=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2312=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2312&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2312&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2322&\"'!$A$1:$CA$200\"),IF($J2322=\"Member Months\",MATCH($J2322,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2322&\"'!$A$1:$A$200\"),0),MATCH($L2322,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2322&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2322=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2322=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2322=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2322=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2322&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2322&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2332&\"'!$A$1:$CA$200\"),IF($J2332=\"Member Months\",MATCH($J2332,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2332&\"'!$A$1:$A$200\"),0),MATCH($L2332,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2332&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2332=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2332=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2332=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2332=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2332&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2332&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2342&\"'!$A$1:$CA$200\"),IF($J2342=\"Member Months\",MATCH($J2342,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2342&\"'!$A$1:$A$200\"),0),MATCH($L2342,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2342&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2342=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2342=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2342=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2342=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2342&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2342&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2352&\"'!$A$1:$CA$200\"),IF($J2352=\"Member Months\",MATCH($J2352,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2352&\"'!$A$1:$A$200\"),0),MATCH($L2352,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2352&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2352=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2352=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2352=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2352=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2352&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2352&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 9","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Member Months","Member Months","Member Months",null,"Member Months",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2362&\"'!$A$1:$CA$200\"),IF($J2362=\"Member Months\",MATCH($J2362,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2362&\"'!$A$1:$A$200\"),0),MATCH($L2362,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2362&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2362=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2362=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2362=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2362=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2362&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2362&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2372&\"'!$A$1:$CA$200\"),IF($J2372=\"Member Months\",MATCH($J2372,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2372&\"'!$A$1:$A$200\"),0),MATCH($L2372,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2372&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2372=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2372=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2372=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2372=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2372&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2372&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2382&\"'!$A$1:$CA$200\"),IF($J2382=\"Member Months\",MATCH($J2382,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2382&\"'!$A$1:$A$200\"),0),MATCH($L2382,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2382&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2382=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2382=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2382=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2382=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2382&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2382&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2392&\"'!$A$1:$CA$200\"),IF($J2392=\"Member Months\",MATCH($J2392,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2392&\"'!$A$1:$A$200\"),0),MATCH($L2392,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2392&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2392=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2392=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2392=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2392=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2392&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2392&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2402&\"'!$A$1:$CA$200\"),IF($J2402=\"Member Months\",MATCH($J2402,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2402&\"'!$A$1:$A$200\"),0),MATCH($L2402,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2402&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2402=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2402=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2402=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2402=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2402&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2402&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2412&\"'!$A$1:$CA$200\"),IF($J2412=\"Member Months\",MATCH($J2412,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2412&\"'!$A$1:$A$200\"),0),MATCH($L2412,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2412&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2412=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2412=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2412=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2412=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2412&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2412&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2422&\"'!$A$1:$CA$200\"),IF($J2422=\"Member Months\",MATCH($J2422,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2422&\"'!$A$1:$A$200\"),0),MATCH($L2422,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2422&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2422=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2422=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2422=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2422=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2422&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2422&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2432&\"'!$A$1:$CA$200\"),IF($J2432=\"Member Months\",MATCH($J2432,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2432&\"'!$A$1:$A$200\"),0),MATCH($L2432,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2432&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2432=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2432=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2432=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2432=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2432&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2432&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2442&\"'!$A$1:$CA$200\"),IF($J2442=\"Member Months\",MATCH($J2442,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2442&\"'!$A$1:$A$200\"),0),MATCH($L2442,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2442&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2442=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2442=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2442=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2442=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2442&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2442&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2452&\"'!$A$1:$CA$200\"),IF($J2452=\"Member Months\",MATCH($J2452,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2452&\"'!$A$1:$A$200\"),0),MATCH($L2452,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2452&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2452=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2452=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2452=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2452=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2452&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2452&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2462&\"'!$A$1:$CA$200\"),IF($J2462=\"Member Months\",MATCH($J2462,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2462&\"'!$A$1:$A$200\"),0),MATCH($L2462,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2462&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2462=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2462=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2462=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2462=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2462&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2462&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2472&\"'!$A$1:$CA$200\"),IF($J2472=\"Member Months\",MATCH($J2472,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2472&\"'!$A$1:$A$200\"),0),MATCH($L2472,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2472&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2472=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2472=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2472=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2472=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2472&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2472&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2482&\"'!$A$1:$CA$200\"),IF($J2482=\"Member Months\",MATCH($J2482,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2482&\"'!$A$1:$A$200\"),0),MATCH($L2482,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2482&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2482=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2482=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2482=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2482=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2482&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2482&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2492&\"'!$A$1:$CA$200\"),IF($J2492=\"Member Months\",MATCH($J2492,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2492&\"'!$A$1:$A$200\"),0),MATCH($L2492,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2492&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2492=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2492=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2492=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2492=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2492&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2492&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2502&\"'!$A$1:$CA$200\"),IF($J2502=\"Member Months\",MATCH($J2502,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2502&\"'!$A$1:$A$200\"),0),MATCH($L2502,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2502&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2502=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2502=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2502=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2502=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2502&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2502&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2512&\"'!$A$1:$CA$200\"),IF($J2512=\"Member Months\",MATCH($J2512,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2512&\"'!$A$1:$A$200\"),0),MATCH($L2512,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2512&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2512=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2512=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2512=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2512=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2512&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2512&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2522&\"'!$A$1:$CA$200\"),IF($J2522=\"Member Months\",MATCH($J2522,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2522&\"'!$A$1:$A$200\"),0),MATCH($L2522,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2522&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2522=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2522=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2522=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2522=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2522&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2522&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2532&\"'!$A$1:$CA$200\"),IF($J2532=\"Member Months\",MATCH($J2532,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2532&\"'!$A$1:$A$200\"),0),MATCH($L2532,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2532&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2532=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2532=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2532=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2532=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2532&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2532&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2542&\"'!$A$1:$CA$200\"),IF($J2542=\"Member Months\",MATCH($J2542,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2542&\"'!$A$1:$A$200\"),0),MATCH($L2542,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2542&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2542=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2542=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2542=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2542=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2542&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2542&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2552&\"'!$A$1:$CA$200\"),IF($J2552=\"Member Months\",MATCH($J2552,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2552&\"'!$A$1:$A$200\"),0),MATCH($L2552,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2552&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2552=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2552=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2552=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2552=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2552&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2552&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2562&\"'!$A$1:$CA$200\"),IF($J2562=\"Member Months\",MATCH($J2562,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2562&\"'!$A$1:$A$200\"),0),MATCH($L2562,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2562&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2562=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2562=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2562=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2562=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2562&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2562&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2572&\"'!$A$1:$CA$200\"),IF($J2572=\"Member Months\",MATCH($J2572,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2572&\"'!$A$1:$A$200\"),0),MATCH($L2572,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2572&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2572=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2572=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2572=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2572=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2572&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2572&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2582&\"'!$A$1:$CA$200\"),IF($J2582=\"Member Months\",MATCH($J2582,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2582&\"'!$A$1:$A$200\"),0),MATCH($L2582,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2582&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2582=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2582=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2582=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2582=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2582&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2582&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2592&\"'!$A$1:$CA$200\"),IF($J2592=\"Member Months\",MATCH($J2592,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2592&\"'!$A$1:$A$200\"),0),MATCH($L2592,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2592&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2592=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2592=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2592=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2592=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2592&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2592&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 10","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2602&\"'!$A$1:$CA$200\"),IF($J2602=\"Member Months\",MATCH($J2602,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2602&\"'!$A$1:$A$200\"),0),MATCH($L2602,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2602&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2602=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2602=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2602=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2602=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2602&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2602&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2612&\"'!$A$1:$CA$200\"),IF($J2612=\"Member Months\",MATCH($J2612,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2612&\"'!$A$1:$A$200\"),0),MATCH($L2612,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2612&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2612=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2612=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2612=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2612=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2612&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2612&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2622&\"'!$A$1:$CA$200\"),IF($J2622=\"Member Months\",MATCH($J2622,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2622&\"'!$A$1:$A$200\"),0),MATCH($L2622,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2622&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2622=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2622=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2622=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2622=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2622&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2622&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2632&\"'!$A$1:$CA$200\"),IF($J2632=\"Member Months\",MATCH($J2632,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2632&\"'!$A$1:$A$200\"),0),MATCH($L2632,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2632&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2632=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2632=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2632=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2632=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2632&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2632&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2642&\"'!$A$1:$CA$200\"),IF($J2642=\"Member Months\",MATCH($J2642,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2642&\"'!$A$1:$A$200\"),0),MATCH($L2642,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2642&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2642=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2642=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2642=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2642=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2642&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2642&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2652&\"'!$A$1:$CA$200\"),IF($J2652=\"Member Months\",MATCH($J2652,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2652&\"'!$A$1:$A$200\"),0),MATCH($L2652,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2652&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2652=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2652=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2652=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2652=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2652&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2652&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q1","3/31/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2662&\"'!$A$1:$CA$200\"),IF($J2662=\"Member Months\",MATCH($J2662,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2662&\"'!$A$1:$A$200\"),0),MATCH($L2662,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2662&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2662=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2662=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2662=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2662=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2662&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2662&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2672&\"'!$A$1:$CA$200\"),IF($J2672=\"Member Months\",MATCH($J2672,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2672&\"'!$A$1:$A$200\"),0),MATCH($L2672,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2672&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2672=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2672=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2672=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2672=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2672&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2672&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2682&\"'!$A$1:$CA$200\"),IF($J2682=\"Member Months\",MATCH($J2682,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2682&\"'!$A$1:$A$200\"),0),MATCH($L2682,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2682&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2682=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2682=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2682=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2682=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2682&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2682&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2692&\"'!$A$1:$CA$200\"),IF($J2692=\"Member Months\",MATCH($J2692,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2692&\"'!$A$1:$A$200\"),0),MATCH($L2692,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2692&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2692=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2692=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2692=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2692=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2692&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2692&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2702&\"'!$A$1:$CA$200\"),IF($J2702=\"Member Months\",MATCH($J2702,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2702&\"'!$A$1:$A$200\"),0),MATCH($L2702,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2702&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2702=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2702=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2702=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2702=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2702&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2702&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2712&\"'!$A$1:$CA$200\"),IF($J2712=\"Member Months\",MATCH($J2712,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2712&\"'!$A$1:$A$200\"),0),MATCH($L2712,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2712&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2712=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2712=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2712=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2712=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2712&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2712&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q2","6/30/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2722&\"'!$A$1:$CA$200\"),IF($J2722=\"Member Months\",MATCH($J2722,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2722&\"'!$A$1:$A$200\"),0),MATCH($L2722,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2722&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2722=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2722=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2722=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2722=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2722&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2722&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2732&\"'!$A$1:$CA$200\"),IF($J2732=\"Member Months\",MATCH($J2732,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2732&\"'!$A$1:$A$200\"),0),MATCH($L2732,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2732&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2732=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2732=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2732=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2732=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2732&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2732&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2742&\"'!$A$1:$CA$200\"),IF($J2742=\"Member Months\",MATCH($J2742,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2742&\"'!$A$1:$A$200\"),0),MATCH($L2742,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2742&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2742=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2742=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2742=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2742=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2742&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2742&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2752&\"'!$A$1:$CA$200\"),IF($J2752=\"Member Months\",MATCH($J2752,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2752&\"'!$A$1:$A$200\"),0),MATCH($L2752,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2752&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2752=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2752=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2752=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2752=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2752&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2752&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2762&\"'!$A$1:$CA$200\"),IF($J2762=\"Member Months\",MATCH($J2762,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2762&\"'!$A$1:$A$200\"),0),MATCH($L2762,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2762&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2762=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2762=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2762=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2762=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2762&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2762&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2772&\"'!$A$1:$CA$200\"),IF($J2772=\"Member Months\",MATCH($J2772,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2772&\"'!$A$1:$A$200\"),0),MATCH($L2772,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2772&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2772=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2772=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2772=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2772=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2772&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2772&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q3","9/30/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Member Months","Member Months","Member Months",null,"Member Months",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Revenue","Capitation","Capitation",1.1,"Capitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Transplant",1.2,"Transplant Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Hep C","1.3","Hepatitis C Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Revenue","Kick Payments","Kick Payments - Maternity","1.4.1","Maternity Kick Payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Revenue","Other Revenue","Other Revenue - 9010","1.5","ACA § 9010 related payments",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Revenue","Other Revenue","Other Revenue","1.6","Other Revenue",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.1,"Inpatient FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2782&\"'!$A$1:$CA$200\"),IF($J2782=\"Member Months\",MATCH($J2782,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2782&\"'!$A$1:$A$200\"),0),MATCH($L2782,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2782&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2782=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2782=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2782=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2782=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2782&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2782&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.2,"Ending IBNP for Inpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.3,"Outpatient FFS: ER",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.4,"Outpatient FFS: Other than ER ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services",2.5,"Ending IBNP for Outpatient Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.6","Subcapitated Hospital Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.7","Hospital Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Hospital Services","2.7.1","Transplant Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.1,"Primary Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.2,"Specialty Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services",3.3,"Other Professional FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2792&\"'!$A$1:$CA$200\"),IF($J2792=\"Member Months\",MATCH($J2792,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2792&\"'!$A$1:$A$200\"),0),MATCH($L2792,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2792&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2792=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2792=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2792=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2792=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2792&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2792&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.4","§ 1202 PCP Payments to providers",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.5","Subcapitated Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.6","Ending IBNP for Professional Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Professional Services","3.7","Professional Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.1.1","Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.2.1","Ending IBNP for Maternity Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Maternity Services","4.3.1","Maternity Settlements/AP",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.1,"Mental Health & Substance Abuse FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.2,"Mental Health & Substance Abuse Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services",5.3,"Ending IBNP for Mental Health & Substance Abuse",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2802&\"'!$A$1:$CA$200\"),IF($J2802=\"Member Months\",MATCH($J2802,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2802&\"'!$A$1:$A$200\"),0),MATCH($L2802,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2802&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2802=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2802=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2802=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2802=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2802&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2802&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Mental Health Services","5.4","Mental Health Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.1,"Dental FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.2,"Dental Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services",6.3,"Ending IBNP for Dental Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Dental Services","6.4","Dental Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.1,"Transportation FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.2,"Transportation Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services",7.3,"Ending IBNP for Transportation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Transportation Services","7.4","Transportation Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services",8.1,"Prescription Drugs FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2812&\"'!$A$1:$CA$200\"),IF($J2812=\"Member Months\",MATCH($J2812,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2812&\"'!$A$1:$A$200\"),0),MATCH($L2812,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2812&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2812=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2812=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2812=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2812=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2812&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2812&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.2","Hepatitis C Prescription Drug FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.3","Ending IBNP for Prescription Drugs",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.4","Prescription Drug Rebates ",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.5","Ending accrual for Rebates receivable",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.6","Prescription Drugs Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Pharmacy Services","8.7","Prescription Drug Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services",9.1,"Home Health, Private Duty Nursing, Personal Care FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.2","Hospice FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.3","DME FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.4","Other State Plan Services FFS",{"$f":"IFERROR(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$H2822&\"'!$A$1:$CA$200\"),IF($J2822=\"Member Months\",MATCH($J2822,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2822&\"'!$A$1:$A$200\"),0),MATCH($L2822,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2822&\"'!$B$1:$B$200\"),0)),MATCH(IF($F2822=\"Q1\",\"JANUARY - MARCH (Q1)\",IF($F2822=\"Q2\",\"APRIL - JUNE (Q2)\",IF($F2822=\"Q3\",\"JULY - SEPTEMBER (Q3)\",IF($F2822=\"Q4\",\"OCTOBER - DECEMBER (Q4)\",0)))),INDIRECT(\"'Non-SNP Rev-Exp \"&$H2822&\"'!$A$7:$CA$7\"),0)+MATCH(N$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$H2822&\"'!$D$8:$CA$8\"),0)-1),0)","v":{"v":0,"d":"$0.00"}},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.5","Other Services Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.6","Ending IBNP for Other Services",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other MMA Services","9.7","Other Services Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.1","Expanded Benefits FFS",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.2","Expanded benefits Subcapitation",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.3","Ending IBNP for Expanded Benefits",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Expanded Benefits","10.4","Expanded Benefits Settlements",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.5","TPL & Fraud/Abuse Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.6.1","Premium Deficiency Reserve",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.8","Reinsurance Premiums",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
["Non-SNP","","","","","Q4","12/31/","Region 11","Operating Expense","Medical Benefits Expense","Other Medical","11.9","Reinsurance Recoveries",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},"Non-SNP_Financial_Report_SMMC_07012018","",""]

{"sheet":"Non-SNP Ratio","index":20,"n_rows":181,"n_cols":20,"rows_kept":181,"hidden":true}
["Contract","Plan ID","Plan Name","Reporting Year","Reporting Quarter","Quarter Ending","Ratio","Period","Region","Total \nNon-SNP","Dual Eligible  \n(Medicaid Only)","HIV/AIDS Dual Eligible  \n(Medicaid Only)","LTC \nDual Eligible\n(Medicaid Only)","Total  \n(Medicare Cost Sharing)","Dual Eligible\n(Medicare Cost Sharing)","HIV/AIDS Dual Eligible \n(Medicare Cost Sharing)","LTC \nDual Eligible\n(Medicare Cost Sharing)","File Name ","File Date","Status"]
[{"$f":"snp_contract","v":{"$error":"#NAME?"}},{"$f":"plan_id","v":""},{"$f":"plan_name","v":""},{"$f":"reporting_year","v":""},{"$f":"reporting_quarter","v":""},{"$f":"IFERROR(IF($H2=\"Quarter\",IF(OR(IFERROR(YEAR(F1),0)<>reporting_year,$H1=\"YTD\"), DATEVALUE(\"3/31/\" & reporting_year),IF(MONTH($F1)=3,DATEVALUE(\"6/30/\" & reporting_year),IF(MONTH($F1)=6,DATEVALUE(\"9/30/\"&reporting_year),DATEVALUE(\"12/31/\"&reporting_year)))),reporting_quarter),\"\")","v":""},"MLR","Quarter","Summary",{"$f":"IFERROR(IF($G2=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$C$1:$C$200\"),0),MATCH(IF($H2=\"Quarter\",IF($F2=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F2=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F2=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F2=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$C$1:$C$200\"),0),MATCH(IF($H2=\"Quarter\",IF($F2=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F2=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F2=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F2=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$D$8:$CA$8\"),0)-1)),IF($G2=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$C$1:$C$200\"),0),MATCH(IF($H2=\"Quarter\",IF($F2=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F2=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F2=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F2=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$D$8:$CA$8\"),0)-1),IF($G2=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$C$1:$C$200\"),0),MATCH(IF($H2=\"Quarter\",IF($F2=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F2=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F2=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F2=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$C$1:$C$200\"),0),MATCH(IF($H2=\"Quarter\",IF($F2=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F2=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F2=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F2=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$C$1:$C$200\"),0),MATCH(IF($H2=\"Quarter\",IF($F2=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F2=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F2=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F2=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$C$1:$C$200\"),0),MATCH(IF($H2=\"Quarter\",IF($F2=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F2=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F2=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F2=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$C$1:$C$200\"),0),MATCH(IF($H2=\"Quarter\",IF($F2=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F2=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F2=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F2=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I2&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"file_name","v":"Non-SNP_Financial_Report_SMMC_07012018"},{"$f":"file_date","v":""},{"$f":"status","v":""}]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018",{"$f":"file_date","v":""},""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Summary",{"$f":"IFERROR(IF($G12=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$C$1:$C$200\"),0),MATCH(IF($H12=\"Quarter\",IF($F12=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F12=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F12=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F12=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$C$1:$C$200\"),0),MATCH(IF($H12=\"Quarter\",IF($F12=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F12=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F12=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F12=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$D$8:$CA$8\"),0)-1)),IF($G12=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$C$1:$C$200\"),0),MATCH(IF($H12=\"Quarter\",IF($F12=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F12=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F12=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F12=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$D$8:$CA$8\"),0)-1),IF($G12=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$C$1:$C$200\"),0),MATCH(IF($H12=\"Quarter\",IF($F12=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F12=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F12=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F12=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$C$1:$C$200\"),0),MATCH(IF($H12=\"Quarter\",IF($F12=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F12=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F12=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F12=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$C$1:$C$200\"),0),MATCH(IF($H12=\"Quarter\",IF($F12=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F12=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F12=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F12=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$C$1:$C$200\"),0),MATCH(IF($H12=\"Quarter\",IF($F12=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F12=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F12=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F12=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$C$1:$C$200\"),0),MATCH(IF($H12=\"Quarter\",IF($F12=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F12=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F12=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F12=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I12&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Summary",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 1",{"$f":"IFERROR(IF($G22=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$C$1:$C$200\"),0),MATCH(IF($H22=\"Quarter\",IF($F22=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F22=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F22=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F22=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$C$1:$C$200\"),0),MATCH(IF($H22=\"Quarter\",IF($F22=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F22=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F22=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F22=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$D$8:$CA$8\"),0)-1)),IF($G22=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$C$1:$C$200\"),0),MATCH(IF($H22=\"Quarter\",IF($F22=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F22=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F22=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F22=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$D$8:$CA$8\"),0)-1),IF($G22=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$C$1:$C$200\"),0),MATCH(IF($H22=\"Quarter\",IF($F22=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F22=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F22=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F22=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$C$1:$C$200\"),0),MATCH(IF($H22=\"Quarter\",IF($F22=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F22=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F22=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F22=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$C$1:$C$200\"),0),MATCH(IF($H22=\"Quarter\",IF($F22=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F22=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F22=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F22=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$C$1:$C$200\"),0),MATCH(IF($H22=\"Quarter\",IF($F22=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F22=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F22=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F22=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$C$1:$C$200\"),0),MATCH(IF($H22=\"Quarter\",IF($F22=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F22=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F22=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F22=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I22&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 1",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 2",{"$f":"IFERROR(IF($G32=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$C$1:$C$200\"),0),MATCH(IF($H32=\"Quarter\",IF($F32=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F32=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F32=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F32=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$C$1:$C$200\"),0),MATCH(IF($H32=\"Quarter\",IF($F32=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F32=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F32=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F32=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$D$8:$CA$8\"),0)-1)),IF($G32=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$C$1:$C$200\"),0),MATCH(IF($H32=\"Quarter\",IF($F32=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F32=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F32=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F32=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$D$8:$CA$8\"),0)-1),IF($G32=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$C$1:$C$200\"),0),MATCH(IF($H32=\"Quarter\",IF($F32=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F32=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F32=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F32=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$C$1:$C$200\"),0),MATCH(IF($H32=\"Quarter\",IF($F32=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F32=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F32=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F32=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$C$1:$C$200\"),0),MATCH(IF($H32=\"Quarter\",IF($F32=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F32=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F32=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F32=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$C$1:$C$200\"),0),MATCH(IF($H32=\"Quarter\",IF($F32=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F32=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F32=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F32=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$C$1:$C$200\"),0),MATCH(IF($H32=\"Quarter\",IF($F32=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F32=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F32=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F32=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I32&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$f":"snp_contract","v":{"$error":"#NAME?"}},{"$f":"plan_id","v":""},{"$f":"plan_name","v":""},{"$f":"reporting_year","v":""},{"$f":"reporting_quarter","v":""},{"$f":"IFERROR(IF($H34=\"Quarter\",IF(OR(IFERROR(YEAR(F33),0)<>reporting_year,$H33=\"YTD\"), DATEVALUE(\"3/31/\" & reporting_year),IF(MONTH($F33)=3,DATEVALUE(\"6/30/\" & reporting_year),IF(MONTH($F33)=6,DATEVALUE(\"9/30/\"&reporting_year),DATEVALUE(\"12/31/\"&reporting_year)))),reporting_quarter),\"\")","v":""},"MLR","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"file_name","v":"Non-SNP_Financial_Report_SMMC_07012018"},{"$f":"file_date","v":""},{"$f":"status","v":""}]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 2",{"$f":"IFERROR(IF($G42=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$C$1:$C$200\"),0),MATCH(IF($H42=\"Quarter\",IF($F42=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F42=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F42=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F42=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$C$1:$C$200\"),0),MATCH(IF($H42=\"Quarter\",IF($F42=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F42=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F42=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F42=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$D$8:$CA$8\"),0)-1)),IF($G42=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$C$1:$C$200\"),0),MATCH(IF($H42=\"Quarter\",IF($F42=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F42=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F42=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F42=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$D$8:$CA$8\"),0)-1),IF($G42=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$C$1:$C$200\"),0),MATCH(IF($H42=\"Quarter\",IF($F42=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F42=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F42=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F42=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$C$1:$C$200\"),0),MATCH(IF($H42=\"Quarter\",IF($F42=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F42=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F42=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F42=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$C$1:$C$200\"),0),MATCH(IF($H42=\"Quarter\",IF($F42=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F42=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F42=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F42=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$C$1:$C$200\"),0),MATCH(IF($H42=\"Quarter\",IF($F42=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F42=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F42=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F42=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$C$1:$C$200\"),0),MATCH(IF($H42=\"Quarter\",IF($F42=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F42=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F42=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F42=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I42&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 2",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 3",{"$f":"IFERROR(IF($G52=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$C$1:$C$200\"),0),MATCH(IF($H52=\"Quarter\",IF($F52=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F52=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F52=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F52=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$C$1:$C$200\"),0),MATCH(IF($H52=\"Quarter\",IF($F52=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F52=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F52=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F52=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$D$8:$CA$8\"),0)-1)),IF($G52=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$C$1:$C$200\"),0),MATCH(IF($H52=\"Quarter\",IF($F52=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F52=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F52=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F52=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$D$8:$CA$8\"),0)-1),IF($G52=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$C$1:$C$200\"),0),MATCH(IF($H52=\"Quarter\",IF($F52=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F52=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F52=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F52=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$C$1:$C$200\"),0),MATCH(IF($H52=\"Quarter\",IF($F52=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F52=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F52=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F52=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$C$1:$C$200\"),0),MATCH(IF($H52=\"Quarter\",IF($F52=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F52=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F52=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F52=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$C$1:$C$200\"),0),MATCH(IF($H52=\"Quarter\",IF($F52=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F52=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F52=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F52=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$C$1:$C$200\"),0),MATCH(IF($H52=\"Quarter\",IF($F52=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F52=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F52=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F52=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I52&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 3",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 4",{"$f":"IFERROR(IF($G62=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$C$1:$C$200\"),0),MATCH(IF($H62=\"Quarter\",IF($F62=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F62=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F62=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F62=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$C$1:$C$200\"),0),MATCH(IF($H62=\"Quarter\",IF($F62=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F62=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F62=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F62=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$D$8:$CA$8\"),0)-1)),IF($G62=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$C$1:$C$200\"),0),MATCH(IF($H62=\"Quarter\",IF($F62=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F62=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F62=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F62=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$D$8:$CA$8\"),0)-1),IF($G62=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$C$1:$C$200\"),0),MATCH(IF($H62=\"Quarter\",IF($F62=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F62=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F62=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F62=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$C$1:$C$200\"),0),MATCH(IF($H62=\"Quarter\",IF($F62=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F62=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F62=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F62=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$C$1:$C$200\"),0),MATCH(IF($H62=\"Quarter\",IF($F62=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F62=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F62=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F62=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$C$1:$C$200\"),0),MATCH(IF($H62=\"Quarter\",IF($F62=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F62=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F62=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F62=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$C$1:$C$200\"),0),MATCH(IF($H62=\"Quarter\",IF($F62=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F62=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F62=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F62=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I62&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$f":"snp_contract","v":{"$error":"#NAME?"}},{"$f":"plan_id","v":""},{"$f":"plan_name","v":""},{"$f":"reporting_year","v":""},{"$f":"reporting_quarter","v":""},{"$f":"IFERROR(IF($H66=\"Quarter\",IF(OR(IFERROR(YEAR(F65),0)<>reporting_year,$H65=\"YTD\"), DATEVALUE(\"3/31/\" & reporting_year),IF(MONTH($F65)=3,DATEVALUE(\"6/30/\" & reporting_year),IF(MONTH($F65)=6,DATEVALUE(\"9/30/\"&reporting_year),DATEVALUE(\"12/31/\"&reporting_year)))),reporting_quarter),\"\")","v":""},"MLR","YTD","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"file_name","v":"Non-SNP_Financial_Report_SMMC_07012018"},{"$f":"file_date","v":""},{"$f":"status","v":""}]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 4",{"$f":"IFERROR(IF($G72=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$C$1:$C$200\"),0),MATCH(IF($H72=\"Quarter\",IF($F72=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F72=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F72=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F72=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$C$1:$C$200\"),0),MATCH(IF($H72=\"Quarter\",IF($F72=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F72=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F72=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F72=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$D$8:$CA$8\"),0)-1)),IF($G72=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$C$1:$C$200\"),0),MATCH(IF($H72=\"Quarter\",IF($F72=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F72=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F72=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F72=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$D$8:$CA$8\"),0)-1),IF($G72=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$C$1:$C$200\"),0),MATCH(IF($H72=\"Quarter\",IF($F72=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F72=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F72=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F72=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$C$1:$C$200\"),0),MATCH(IF($H72=\"Quarter\",IF($F72=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F72=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F72=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F72=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$C$1:$C$200\"),0),MATCH(IF($H72=\"Quarter\",IF($F72=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F72=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F72=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F72=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$C$1:$C$200\"),0),MATCH(IF($H72=\"Quarter\",IF($F72=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F72=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F72=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F72=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$C$1:$C$200\"),0),MATCH(IF($H72=\"Quarter\",IF($F72=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F72=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F72=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F72=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I72&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 4",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 5",{"$f":"IFERROR(IF($G82=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$C$1:$C$200\"),0),MATCH(IF($H82=\"Quarter\",IF($F82=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F82=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F82=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F82=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$C$1:$C$200\"),0),MATCH(IF($H82=\"Quarter\",IF($F82=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F82=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F82=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F82=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$D$8:$CA$8\"),0)-1)),IF($G82=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$C$1:$C$200\"),0),MATCH(IF($H82=\"Quarter\",IF($F82=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F82=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F82=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F82=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$D$8:$CA$8\"),0)-1),IF($G82=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$C$1:$C$200\"),0),MATCH(IF($H82=\"Quarter\",IF($F82=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F82=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F82=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F82=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$C$1:$C$200\"),0),MATCH(IF($H82=\"Quarter\",IF($F82=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F82=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F82=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F82=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$C$1:$C$200\"),0),MATCH(IF($H82=\"Quarter\",IF($F82=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F82=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F82=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F82=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$C$1:$C$200\"),0),MATCH(IF($H82=\"Quarter\",IF($F82=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F82=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F82=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F82=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$C$1:$C$200\"),0),MATCH(IF($H82=\"Quarter\",IF($F82=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F82=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F82=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F82=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I82&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 5",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 6",{"$f":"IFERROR(IF($G92=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$C$1:$C$200\"),0),MATCH(IF($H92=\"Quarter\",IF($F92=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F92=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F92=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F92=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$C$1:$C$200\"),0),MATCH(IF($H92=\"Quarter\",IF($F92=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F92=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F92=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F92=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$D$8:$CA$8\"),0)-1)),IF($G92=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$C$1:$C$200\"),0),MATCH(IF($H92=\"Quarter\",IF($F92=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F92=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F92=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F92=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$D$8:$CA$8\"),0)-1),IF($G92=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$C$1:$C$200\"),0),MATCH(IF($H92=\"Quarter\",IF($F92=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F92=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F92=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F92=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$C$1:$C$200\"),0),MATCH(IF($H92=\"Quarter\",IF($F92=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F92=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F92=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F92=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$C$1:$C$200\"),0),MATCH(IF($H92=\"Quarter\",IF($F92=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F92=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F92=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F92=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$C$1:$C$200\"),0),MATCH(IF($H92=\"Quarter\",IF($F92=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F92=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F92=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F92=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$C$1:$C$200\"),0),MATCH(IF($H92=\"Quarter\",IF($F92=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F92=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F92=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F92=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I92&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$f":"snp_contract","v":{"$error":"#NAME?"}},{"$f":"plan_id","v":""},{"$f":"plan_name","v":""},{"$f":"reporting_year","v":""},{"$f":"reporting_quarter","v":""},{"$f":"IFERROR(IF($H98=\"Quarter\",IF(OR(IFERROR(YEAR(F97),0)<>reporting_year,$H97=\"YTD\"), DATEVALUE(\"3/31/\" & reporting_year),IF(MONTH($F97)=3,DATEVALUE(\"6/30/\" & reporting_year),IF(MONTH($F97)=6,DATEVALUE(\"9/30/\"&reporting_year),DATEVALUE(\"12/31/\"&reporting_year)))),reporting_quarter),\"\")","v":""},"Admin","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"file_name","v":"Non-SNP_Financial_Report_SMMC_07012018"},{"$f":"file_date","v":""},{"$f":"status","v":""}]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 6",{"$f":"IFERROR(IF($G102=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$C$1:$C$200\"),0),MATCH(IF($H102=\"Quarter\",IF($F102=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F102=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F102=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F102=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$C$1:$C$200\"),0),MATCH(IF($H102=\"Quarter\",IF($F102=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F102=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F102=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F102=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$D$8:$CA$8\"),0)-1)),IF($G102=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$C$1:$C$200\"),0),MATCH(IF($H102=\"Quarter\",IF($F102=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F102=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F102=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F102=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$D$8:$CA$8\"),0)-1),IF($G102=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$C$1:$C$200\"),0),MATCH(IF($H102=\"Quarter\",IF($F102=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F102=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F102=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F102=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$C$1:$C$200\"),0),MATCH(IF($H102=\"Quarter\",IF($F102=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F102=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F102=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F102=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$C$1:$C$200\"),0),MATCH(IF($H102=\"Quarter\",IF($F102=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F102=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F102=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F102=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$C$1:$C$200\"),0),MATCH(IF($H102=\"Quarter\",IF($F102=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F102=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F102=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F102=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$C$1:$C$200\"),0),MATCH(IF($H102=\"Quarter\",IF($F102=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F102=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F102=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F102=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I102&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 6",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 7",{"$f":"IFERROR(IF($G112=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$C$1:$C$200\"),0),MATCH(IF($H112=\"Quarter\",IF($F112=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F112=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F112=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F112=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$C$1:$C$200\"),0),MATCH(IF($H112=\"Quarter\",IF($F112=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F112=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F112=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F112=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$D$8:$CA$8\"),0)-1)),IF($G112=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$C$1:$C$200\"),0),MATCH(IF($H112=\"Quarter\",IF($F112=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F112=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F112=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F112=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$D$8:$CA$8\"),0)-1),IF($G112=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$C$1:$C$200\"),0),MATCH(IF($H112=\"Quarter\",IF($F112=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F112=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F112=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F112=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$C$1:$C$200\"),0),MATCH(IF($H112=\"Quarter\",IF($F112=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F112=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F112=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F112=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$C$1:$C$200\"),0),MATCH(IF($H112=\"Quarter\",IF($F112=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F112=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F112=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F112=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$C$1:$C$200\"),0),MATCH(IF($H112=\"Quarter\",IF($F112=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F112=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F112=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F112=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$C$1:$C$200\"),0),MATCH(IF($H112=\"Quarter\",IF($F112=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F112=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F112=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F112=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I112&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 7",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 8",{"$f":"IFERROR(IF($G122=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$C$1:$C$200\"),0),MATCH(IF($H122=\"Quarter\",IF($F122=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F122=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F122=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F122=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$C$1:$C$200\"),0),MATCH(IF($H122=\"Quarter\",IF($F122=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F122=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F122=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F122=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$D$8:$CA$8\"),0)-1)),IF($G122=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$C$1:$C$200\"),0),MATCH(IF($H122=\"Quarter\",IF($F122=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F122=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F122=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F122=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$D$8:$CA$8\"),0)-1),IF($G122=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$C$1:$C$200\"),0),MATCH(IF($H122=\"Quarter\",IF($F122=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F122=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F122=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F122=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$C$1:$C$200\"),0),MATCH(IF($H122=\"Quarter\",IF($F122=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F122=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F122=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F122=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$C$1:$C$200\"),0),MATCH(IF($H122=\"Quarter\",IF($F122=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F122=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F122=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F122=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$C$1:$C$200\"),0),MATCH(IF($H122=\"Quarter\",IF($F122=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F122=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F122=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F122=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$C$1:$C$200\"),0),MATCH(IF($H122=\"Quarter\",IF($F122=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F122=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F122=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F122=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I122&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$f":"snp_contract","v":{"$error":"#NAME?"}},{"$f":"plan_id","v":""},{"$f":"plan_name","v":""},{"$f":"reporting_year","v":""},{"$f":"reporting_quarter","v":""},{"$f":"IFERROR(IF($H130=\"Quarter\",IF(OR(IFERROR(YEAR(F129),0)<>reporting_year,$H129=\"YTD\"), DATEVALUE(\"3/31/\" & reporting_year),IF(MONTH($F129)=3,DATEVALUE(\"6/30/\" & reporting_year),IF(MONTH($F129)=6,DATEVALUE(\"9/30/\"&reporting_year),DATEVALUE(\"12/31/\"&reporting_year)))),reporting_quarter),\"\")","v":""},"Admin","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"file_name","v":"Non-SNP_Financial_Report_SMMC_07012018"},{"$f":"file_date","v":""},{"$f":"status","v":""}]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 8",{"$f":"IFERROR(IF($G132=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$C$1:$C$200\"),0),MATCH(IF($H132=\"Quarter\",IF($F132=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F132=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F132=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F132=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$C$1:$C$200\"),0),MATCH(IF($H132=\"Quarter\",IF($F132=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F132=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F132=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F132=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$D$8:$CA$8\"),0)-1)),IF($G132=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$C$1:$C$200\"),0),MATCH(IF($H132=\"Quarter\",IF($F132=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F132=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F132=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F132=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$D$8:$CA$8\"),0)-1),IF($G132=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$C$1:$C$200\"),0),MATCH(IF($H132=\"Quarter\",IF($F132=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F132=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F132=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F132=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$C$1:$C$200\"),0),MATCH(IF($H132=\"Quarter\",IF($F132=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F132=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F132=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F132=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$C$1:$C$200\"),0),MATCH(IF($H132=\"Quarter\",IF($F132=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F132=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F132=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F132=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$C$1:$C$200\"),0),MATCH(IF($H132=\"Quarter\",IF($F132=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F132=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F132=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F132=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$C$1:$C$200\"),0),MATCH(IF($H132=\"Quarter\",IF($F132=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F132=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F132=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F132=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I132&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 8",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 9",{"$f":"IFERROR(IF($G142=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$C$1:$C$200\"),0),MATCH(IF($H142=\"Quarter\",IF($F142=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F142=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F142=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F142=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$C$1:$C$200\"),0),MATCH(IF($H142=\"Quarter\",IF($F142=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F142=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F142=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F142=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$D$8:$CA$8\"),0)-1)),IF($G142=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$C$1:$C$200\"),0),MATCH(IF($H142=\"Quarter\",IF($F142=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F142=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F142=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F142=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$D$8:$CA$8\"),0)-1),IF($G142=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$C$1:$C$200\"),0),MATCH(IF($H142=\"Quarter\",IF($F142=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F142=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F142=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F142=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$C$1:$C$200\"),0),MATCH(IF($H142=\"Quarter\",IF($F142=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F142=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F142=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F142=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$C$1:$C$200\"),0),MATCH(IF($H142=\"Quarter\",IF($F142=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F142=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F142=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F142=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$C$1:$C$200\"),0),MATCH(IF($H142=\"Quarter\",IF($F142=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F142=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F142=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F142=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$C$1:$C$200\"),0),MATCH(IF($H142=\"Quarter\",IF($F142=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F142=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F142=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F142=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I142&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 9",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 10",{"$f":"IFERROR(IF($G152=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$C$1:$C$200\"),0),MATCH(IF($H152=\"Quarter\",IF($F152=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F152=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F152=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F152=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$C$1:$C$200\"),0),MATCH(IF($H152=\"Quarter\",IF($F152=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F152=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F152=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F152=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$D$8:$CA$8\"),0)-1)),IF($G152=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$C$1:$C$200\"),0),MATCH(IF($H152=\"Quarter\",IF($F152=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F152=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F152=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F152=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$D$8:$CA$8\"),0)-1),IF($G152=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$C$1:$C$200\"),0),MATCH(IF($H152=\"Quarter\",IF($F152=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F152=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F152=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F152=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$C$1:$C$200\"),0),MATCH(IF($H152=\"Quarter\",IF($F152=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F152=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F152=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F152=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$C$1:$C$200\"),0),MATCH(IF($H152=\"Quarter\",IF($F152=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F152=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F152=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F152=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$C$1:$C$200\"),0),MATCH(IF($H152=\"Quarter\",IF($F152=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F152=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F152=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F152=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$C$1:$C$200\"),0),MATCH(IF($H152=\"Quarter\",IF($F152=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F152=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F152=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F152=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I152&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$f":"snp_contract","v":{"$error":"#NAME?"}},{"$f":"plan_id","v":""},{"$f":"plan_name","v":""},{"$f":"reporting_year","v":""},{"$f":"reporting_quarter","v":""},{"$f":"IFERROR(IF($H162=\"Quarter\",IF(OR(IFERROR(YEAR(F161),0)<>reporting_year,$H161=\"YTD\"), DATEVALUE(\"3/31/\" & reporting_year),IF(MONTH($F161)=3,DATEVALUE(\"6/30/\" & reporting_year),IF(MONTH($F161)=6,DATEVALUE(\"9/30/\"&reporting_year),DATEVALUE(\"12/31/\"&reporting_year)))),reporting_quarter),\"\")","v":""},"Margin","Quarter","Region 10",{"$f":"IFERROR(IF($G162=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$C$1:$C$200\"),0),MATCH(IF($H162=\"Quarter\",IF($F162=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F162=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F162=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F162=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$C$1:$C$200\"),0),MATCH(IF($H162=\"Quarter\",IF($F162=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F162=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F162=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F162=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$D$8:$CA$8\"),0)-1)),IF($G162=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$C$1:$C$200\"),0),MATCH(IF($H162=\"Quarter\",IF($F162=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F162=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F162=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F162=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$D$8:$CA$8\"),0)-1),IF($G162=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$C$1:$C$200\"),0),MATCH(IF($H162=\"Quarter\",IF($F162=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F162=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F162=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F162=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$C$1:$C$200\"),0),MATCH(IF($H162=\"Quarter\",IF($F162=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F162=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F162=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F162=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$C$1:$C$200\"),0),MATCH(IF($H162=\"Quarter\",IF($F162=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F162=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F162=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F162=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$C$1:$C$200\"),0),MATCH(IF($H162=\"Quarter\",IF($F162=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F162=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F162=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F162=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$C$1:$C$200\"),0),MATCH(IF($H162=\"Quarter\",IF($F162=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F162=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F162=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F162=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I162&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"$f":"file_name","v":"Non-SNP_Financial_Report_SMMC_07012018"},{"$f":"file_date","v":""},{"$f":"status","v":""}]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 10",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","MLR","YTD","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 11",{"$f":"IFERROR(IF($G172=\"MLR\",(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$1:$CA$200\"),MATCH(\"Grand Total Medical Benefit Expense Net of Reinsurance\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$C$1:$C$200\"),0),MATCH(IF($H172=\"Quarter\",IF($F172=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F172=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F172=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F172=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$1:$CA$200\"),MATCH(\"Total Expanded Benefits\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$C$1:$C$200\"),0),MATCH(IF($H172=\"Quarter\",IF($F172=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F172=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F172=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F172=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$D$8:$CA$8\"),0)-1)),IF($G172=\"Admin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$1:$CA$200\"),MATCH(\"Total Administrative Expenses \",INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$C$1:$C$200\"),0),MATCH(IF($H172=\"Quarter\",IF($F172=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F172=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F172=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F172=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$D$8:$CA$8\"),0)-1),IF($G172=\"Margin\",INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$1:$CA$200\"),MATCH(\"Underwriting Gain / (Loss)  --- AKA Pre-tax Earnings from Operations\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$C$1:$C$200\"),0),MATCH(IF($H172=\"Quarter\",IF($F172=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F172=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F172=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F172=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$C$1:$C$200\"),0),MATCH(IF($H172=\"Quarter\",IF($F172=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F172=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F172=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F172=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$D$8:$CA$8\"),0)-1)+INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$1:$CA$200\"),MATCH(\"Section 9010 Health Insurance Providers Fee\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$C$1:$C$200\"),0),MATCH(IF($H172=\"Quarter\",IF($F172=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F172=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F172=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F172=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$D$8:$CA$8\"),0)-1))))/(INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$1:$CA$200\"),MATCH(\"Total Revenue\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$C$1:$C$200\"),0),MATCH(IF($H172=\"Quarter\",IF($F172=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F172=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F172=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F172=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$D$8:$CA$8\"),0)-1)-INDEX(INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$1:$CA$200\"),MATCH(\"ACA § 9010 related payments\",INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$C$1:$C$200\"),0),MATCH(IF($H172=\"Quarter\",IF($F172=DATEVALUE(\"3/31/\"&reporting_year),\"JANUARY - MARCH (Q1)\",IF($F172=DATEVALUE(\"6/30/\"&reporting_year),\"APRIL - JUNE (Q2)\",IF($F172=DATEVALUE(\"9/30/\"&reporting_year),\"JULY - SEPTEMBER (Q3)\",IF($F172=DATEVALUE(\"12/31/\"&reporting_year),\"OCTOBER - DECEMBER (Q4)\")))),\"TOTAL (TO DATE)\"),INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$A$7:$CA$7\"),0)+MATCH(J$1,INDIRECT(\"'Non-SNP Rev-Exp \"&$I172&\"'!$D$8:$CA$8\"),0)-1)),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Admin","YTD","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","Quarter","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]
[{"$error":"#NAME?"},"","","","","","Margin","YTD","Region 11",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},"Non-SNP_Financial_Report_SMMC_07012018","",""]