{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["WPS Quote","WPS Tables","WPS Rating Factors","WPS Health Plan Quote","WPS Health Plan Tables","WPS Health Plan Rating Factors","WPS Health Plan Subsidy Calcs"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":4,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"WPS Quote","index":0,"n_rows":65,"n_cols":19,"rows_kept":65,"cut":false,"hidden":false,"merged":[[88,1,88,14],[43,1,43,3],[43,12,43,13],[44,1,44,3],[44,12,44,13],[50,14,52,14],[53,1,53,3],[53,12,53,13],[54,1,54,3],[54,12,54,13],[50,4,52,5],[54,4,54,5],[54,6,54,7],[54,8,54,11],[51,1,51,3],[52,1,52,3],[12,1,13,14],[17,3,17,4],[31,7,33,7],[31,8,31,11],[31,12,31,13],[31,14,33,14],[32,9,33,9],[32,10,33,10],[32,12,32,13],[33,12,33,13],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[34,12,34,13],[35,1,35,3],[35,12,35,13],[50,6,52,7],[50,8,52,11],[50,12,52,13],[37,1,37,3],[37,12,37,13],[38,12,38,13],[39,1,39,3],[39,12,39,13],[40,12,40,13],[41,1,41,3],[41,12,41,13],[50,1,50,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Quote Date: ",{"$f":"TODAY()","v":"2021-10-26"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Valid Through: ","2022-12-31"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2022 Individual Off-Exchange ACA Plan Quote"]
[]
[]
[]
[]
[null,null,"Applicant Name: ",null,null,null,null,"Effective Date: "]
[]
[null,null,"Spouse: ",null,null,null,null,"County: "]
[]
[null,null,"# of Dependents: "]
[]
[]
[]
[null,null,"Date of Birth",null,"Tobacco Status",null,{"$f":"IF('WPS Quote'!D22>0,\"Date of Birth\",\"\")","v":""},null,{"$f":"IF('WPS Quote'!D22>2,\"Date of Birth\",\"\")","v":""},null,null,{"$f":"IF('WPS Quote'!D22>4,\"Date of Birth\",\"\")","v":""},null,{"$f":"IF('WPS Quote'!D22>6,\"Date of Birth\",\"\")","v":""}]
[]
[null,"Applicant: ",null,null,null,{"$f":"IF('WPS Quote'!D22>0,\"Dependent 1: \",\"\")","v":""},null,{"$f":"IF('WPS Quote'!D22>2,\"Dependent 3: \",\"\")","v":""},null,null,{"$f":"IF('WPS Quote'!D22>4,\"Dependent 5: \",\"\")","v":""},null,{"$f":"IF('WPS Quote'!D22>6,\"Dependent 7: \",\"\")","v":""},null,null,null,null,null,{"$f":"IF('WPS Quote'!D22>8,\"Dependent 9: \",\"\")","v":""}]
[]
[null,{"$f":"IF('WPS Tables'!G5=3,\"Spouse: \",\"\")","v":""},null,null,null,{"$f":"IF('WPS Quote'!D22>1,\"Dependent 2: \",\"\")","v":""},null,{"$f":"IF('WPS Quote'!D22>3,\"Dependent 4: \",\"\")","v":""},null,null,{"$f":"IF('WPS Quote'!D22>5,\"Dependent 6: \",\"\")","v":""},null,{"$f":"IF('WPS Quote'!D22>7,\"Dependent 8: \",\"\")","v":""},null,null,null,null,null,{"$f":"IF('WPS Quote'!D22>9,\"Dependent 10: \",\"\")","v":""}]
[]
[null,"Medical Plan Name",null,null,null,"Individual",null,"Individual Out-of-Pocket Limit (In/Out)1","         In Network Plan Copays          ",null,null,null,"Prescription Drug Copays",null,"Monthly Rate"]
[null,"Statewide Network",null,null,"Metal","Deductible","Coins.",null,"Telehealth/","PCP","Spec.","Emerg.","Preventive/Pref Gen/Non-Pref Gen/"]
[null,"(select plan name for SBC)",null,null,null,"(In/Out)1","(In/Out)",null,"Retail",null,null,"Room","Pref Brand/Non-Pref Brand/Specialty"]
[]
[null,{"$f":"HYPERLINK('WPS Tables'!O4,'WPS Tables'!N4)","v":"WPS PPO Bronze $6,500 with 3 Free PCP Visits"},null,null,{"$f":"'WPS Rating Factors'!AO8","v":"Bronze"},{"$f":"\"$\"&'WPS Rating Factors'!AP8&\"/$\"&'WPS Rating Factors'!AQ8","v":"$6500/$13000"},{"$f":"100*'WPS Rating Factors'!AR8&\"% / \"&100*'WPS Rating Factors'!AS8&\"%\"","v":"20% / 50%"},{"$f":"\"$\"&'WPS Rating Factors'!AT8&\"/$\"&'WPS Rating Factors'!AU8","v":"$8700/$23000"},{"$f":"'WPS Rating Factors'!AV8","v":"D/C"},{"$f":"'WPS Rating Factors'!AW8","v":"3 Free"},{"$f":"'WPS Rating Factors'!AX8","v":"D/C"},{"$f":"'WPS Rating Factors'!AY8","v":"D/C"},{"$f":"'WPS Rating Factors'!BA8","v":"$0 preventive, D/C all others"},null,{"$f":"'WPS Rating Factors'!BC8","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"HYPERLINK('WPS Tables'!O5,'WPS Tables'!N5)","v":"WPS PPO Bronze $8,700"},null,null,{"$f":"'WPS Rating Factors'!AO9","v":"Bronze"},{"$f":"\"$\"&'WPS Rating Factors'!AP9&\"/$\"&'WPS Rating Factors'!AQ9","v":"$8700/$17400"},{"$f":"100*'WPS Rating Factors'!AR9&\"% / \"&100*'WPS Rating Factors'!AS9&\"%\"","v":"0% / 30%"},{"$f":"\"$\"&'WPS Rating Factors'!AT9&\"/$\"&'WPS Rating Factors'!AU9","v":"$8700/$23400"},{"$f":"'WPS Rating Factors'!AV9","v":"D/C"},{"$f":"'WPS Rating Factors'!AW9","v":"D/C"},{"$f":"'WPS Rating Factors'!AX9","v":"D/C"},{"$f":"'WPS Rating Factors'!AY9","v":"D/C"},{"$f":"'WPS Rating Factors'!BA9","v":"$0 preventive, D/C all others"},null,{"$f":"'WPS Rating Factors'!BC9","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"HYPERLINK('WPS Tables'!O6,'WPS Tables'!N6)","v":"WPS PPO Catastrophic $8,700 with 3 Free PCP Visits"},null,null,"Catastrophic2",{"$f":"\"$\"&'WPS Rating Factors'!AP13&\"/$\"&'WPS Rating Factors'!AQ13","v":"$8700/$17400"},{"$f":"130*'WPS Rating Factors'!AR13&\"% / \"&100*'WPS Rating Factors'!AS13&\"%\"","v":"0% / 30%"},{"$f":"\"$\"&'WPS Rating Factors'!AT13&\"/$\"&'WPS Rating Factors'!AU13","v":"$8700/$23400"},{"$f":"'WPS Rating Factors'!AV13","v":"D/C"},{"$f":"'WPS Rating Factors'!AW13","v":"3 Free"},{"$f":"'WPS Rating Factors'!AX13","v":"D/C"},{"$f":"'WPS Rating Factors'!AY13","v":"D/C"},{"$f":"'WPS Rating Factors'!BA13","v":"$0 preventive, D/C all others"},null,{"$f":"'WPS Rating Factors'!BC13","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"HYPERLINK('WPS Tables'!O7,'WPS Tables'!N7)","v":"WPS PPO HDHP Bronze $6,000"},null,null,{"$f":"'WPS Rating Factors'!AO14","v":"Bronze"},{"$f":"\"$\"&'WPS Rating Factors'!AP14&\"/$\"&'WPS Rating Factors'!AQ14","v":"$6000/$12000"},{"$f":"100*'WPS Rating Factors'!AR14&\"% / \"&100*'WPS Rating Factors'!AS14&\"%\"","v":"30% / 50%"},{"$f":"\"$\"&'WPS Rating Factors'!AT14&\"/$\"&'WPS Rating Factors'!AU14","v":"$7050/$22000"},{"$f":"'WPS Rating Factors'!AV14","v":"D/C"},{"$f":"'WPS Rating Factors'!AW14","v":"D/C"},{"$f":"'WPS Rating Factors'!AX14","v":"D/C"},{"$f":"'WPS Rating Factors'!AY14","v":"D/C"},{"$f":"'WPS Rating Factors'!BA14","v":"$0 preventive, D/C all others"},null,{"$f":"'WPS Rating Factors'!BC14","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"HYPERLINK('WPS Tables'!O8,'WPS Tables'!N8)","v":"WPS PPO HDHP Bronze $7,050"},null,null,{"$f":"'WPS Rating Factors'!AO15","v":"Bronze"},{"$f":"\"$\"&'WPS Rating Factors'!AP15&\"/$\"&'WPS Rating Factors'!AQ15","v":"$7050/$14100"},{"$f":"100*'WPS Rating Factors'!AR15&\"% / \"&100*'WPS Rating Factors'!AS15&\"%\"","v":"0% / 30%"},{"$f":"\"$\"&'WPS Rating Factors'!AT15&\"/$\"&'WPS Rating Factors'!AU15","v":"$7050/$20100"},{"$f":"'WPS Rating Factors'!AV15","v":"D/C"},{"$f":"'WPS Rating Factors'!AW15","v":"D/C"},{"$f":"'WPS Rating Factors'!AX15","v":"D/C"},{"$f":"'WPS Rating Factors'!AY15","v":"D/C"},{"$f":"'WPS Rating Factors'!BA15","v":"$0 preventive, D/C all others"},null,{"$f":"'WPS Rating Factors'!BC15","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[null,"Optional Dental Plan",null,null,"Annual Maximum Benefit",null,"Annual Deductible",null,"Diagnostic & Preventive Care",null,null,null,"Restorative Services",null,"Monthly Rate"]
[null,"(select plan for Brochure)"]
[]
[]
[null,{"$f":"HYPERLINK('WPS Tables'!O9,'WPS Tables'!N9)","v":"Delta Dental PPO Individual Plan"},null,null,"$1,200 per person",null,"$50 per person",null,"20% Coinsurance after Deductible",null,null,null,"50% after Deductible",null,{"$f":"SUM('WPS Rating Factors'!CS16:CU16)","v":0}]
[]
[]
[null,"D/C = Deductible & Coinsurance, PCP = Primary Care Practitioner"]
[]
[null,"Premium estimates are based on the information you have provided. Actual rates will be based on the information provided in your signed application."]
[]
[null,"1Family deductibles and out-of-pocket limits are 2x the individual amounts."]
[]
[]
[null,"2The catastrophic plan is only available to people under age 30 or those who qualify for a hardship exemption from the Federally Facilitated Marketplace (FFM)."]

{"sheet":"WPS Tables","index":1,"n_rows":28,"n_cols":15,"rows_kept":28,"cut":false,"hidden":true,"merged":[[3,1,3,2],[3,5,3,6],[3,8,3,9],[9,5,9,6],[9,8,9,9]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE: These plan names are supposed to have \"| Statewide Network\" at the end, but do to size constraints, im leaving that off and putting it in the title of the categorey"]
[null,"WPS County Selection",null,null,null,"Spouse Selection",null,null,"App. Tobacco",null,null,null,null,"WPS PPO Bronze $6,500 with 3 Free PCP Visits","https://www.wpshealth.com/resources/sbc/files/2022/81974WI1880048-00.pdf"]
[null,null,null,null,null,"Indicator",{"$f":"IF('WPS Quote'!D20=G6,1,IF('WPS Quote'!D20=G7,2,3))","v":1},null,"Indicator",{"$f":"IF('WPS Quote'!E28=J6,1,IF('WPS Quote'!E28=J7,2,3))","v":1},null,null,null,"WPS PPO Bronze $8,700","https://www.wpshealth.com/resources/sbc/files/2022/81974WI1880030-00.pdf"]
[null,"Ashland",2,null,null,1,null,null,1,null,null,null,null,"WPS PPO Catastrophic $8,700 with 3 Free PCP Visits","https://www.wpshealth.com/resources/sbc/files/2022/81974WI1880044-00.pdf"]
[null,"Barron",3,null,null,2,"No",null,2,"No",null,null,null,"WPS PPO HDHP Bronze $6,000","https://www.wpshealth.com/resources/sbc/files/2022/81974WI1880042-00.pdf"]
[null,"Bayfield",4,null,null,3,"Yes",null,3,"Yes",null,null,null,"WPS PPO HDHP Bronze $7,050","https://www.wpshealth.com/resources/sbc/files/2022/81974WI1880049-00.pdf"]
[null,"Brown",5,null,null,null,null,null,null,null,null,null,null,"Delta Dental PPO Individual Plan","https://secure.wpsic.com/sales-materials/files/33873_wps-optional-dental-coverage.pdf"]
[null,"Buffalo",6,null,null,"Dependent Sel.",null,null,"Spouse Tabacco"]
[null,"Burnett",7,null,null,1,null,null,"Indicator",{"$f":"IF('WPS Quote'!E30=J12,1,IF('WPS Quote'!E30=J13,2,3))","v":1}]
[null,"Chippewa",8,null,null,2,0,null,1]
[null,"Door",9,null,null,3,1,null,2,"No"]
[null,"Douglas",10,null,null,4,2,null,3,"Yes"]
[null,"Dunn",11,null,null,5,3]
[null,"Eau Claire",12,null,null,6,4,null,"Under Age 26?"]
[null,"Jackson",13,null,null,7,5,null,"Eff Date",{"$f":"DATE(YEAR('WPS Quote'!I18),MONTH('WPS Quote'!I18),DAY('WPS Quote'!I18))","v":"00:00:00"}]
[null,"La Crosse",14,null,null,8,6,null,"Age 26",{"$f":"EDATE(DATE(YEAR('WPS Quote'!I18),MONTH('WPS Quote'!I18),DAY('WPS Quote'!I18)),-312)","v":{"$error":"#NUM!"}}]
[null,"Monroe",15,null,null,9,7]
[null,"Oconto",16,null,null,10,8]
[null,"Pepin",17,null,null,11,9,null,"Count of Dependents"]
[null,"Pierce",18,null,null,12,10,null,{"$f":"COUNT('WPS Quote'!G28,'WPS Quote'!G30,'WPS Quote'!I28,'WPS Quote'!I30,'WPS Quote'!L28,'WPS Quote'!L30,'WPS Quote'!N30,'WPS Quote'!N28)","v":0},{"$f":"'WPS Quote'!D22","v":0}]
[null,"Polk",19]
[null,"Rusk",20]
[null,"Saint Croix",21,null,null,null,null,null,"Under Age 18?"]
[null,"Sawyer",22,null,null,null,null,null,"Eff Date",{"$f":"DATE(YEAR('WPS Quote'!I18),MONTH('WPS Quote'!I18),DAY('WPS Quote'!I18))","v":"00:00:00"}]
[null,"Trempealeau",23,null,null,null,null,null,"Age 18",{"$f":"EDATE(DATE(YEAR('WPS Quote'!I18),MONTH('WPS Quote'!I18),DAY('WPS Quote'!I18)),-216)","v":{"$error":"#NUM!"}}]
[null,"Washburn",24]

{"sheet":"WPS Rating Factors","index":2,"n_rows":93,"n_cols":117,"rows_kept":93,"cut":false,"hidden":true,"merged":[[5,56,5,66],[5,67,5,77],[5,78,5,88],[32,98,32,99],[33,98,33,99]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eff. Date",{"$f":"'WPS Quote'!I18","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the formula starting in",null,null,"Rate Calc Date"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"row 2 column CS used to"]
[null,null,null,null,null,null,null,null,"On/Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"be for plan changes, no ",null,null,"Member","Applicant","Spouse","Dep. 1","Dep. 2","Dep. 3","Dep. 4","Dep. 5","Dep. 6","Dep. 7","Dep. 8","Dep. 9","Dep. 10",null,null,null,null,null,"TOTAL"]
[null,null,null,null,null,null,null,"PPO",{"$f":"VLOOKUP('WPS Quote'!I20,'WPS Tables'!$B$6:$C$28,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"Original",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"longer needed since",null,null,"DOB",{"$f":"IF('WPS Quote'!C28=\"\",\"\",'WPS Quote'!C28)","v":""},{"$f":"IF('WPS Quote'!C30=\"\",\"\",'WPS Quote'!C30)","v":""},{"$f":"IF('WPS Quote'!G28=\"\",\"\",'WPS Quote'!G28)","v":""},{"$f":"IF('WPS Quote'!G30=\"\",\"\",'WPS Quote'!G30)","v":""},{"$f":"IF('WPS Quote'!I28=\"\",\"\",'WPS Quote'!I28)","v":""},{"$f":"IF('WPS Quote'!I30=\"\",\"\",'WPS Quote'!I30)","v":""},{"$f":"IF('WPS Quote'!L28=\"\",\"\",'WPS Quote'!L28)","v":""},{"$f":"IF('WPS Quote'!L30=\"\",\"\",'WPS Quote'!L30)","v":""},{"$f":"IF('WPS Quote'!N28=\"\",\"\",'WPS Quote'!N28)","v":""},{"$f":"IF('WPS Quote'!N30=\"\",\"\",'WPS Quote'!N30)","v":""},{"$f":"IF('WPS Quote'!T28=\"\",\"\",'WPS Quote'!T28)","v":""},{"$f":"IF('WPS Quote'!T30=\"\",\"\",'WPS Quote'!T30)","v":""},null,null,null,null,null,null,null,null,"Value of the"]
[null,null,null,"Age","Tobacco",null,null,"HDHP",2,null,null,null,null,null,null,"PPO",1,null,null,"Plan Order",null,null,null,"Aspirus Arise","ThedaCare","ThedaCare","ThedaCare","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora",null,null,null,null,null,null,null,null,"Retail","PCP","SPC","ER",null,null,"POS",null,null,"Poverty Level 101-150",null,null,null,null,null,null,null,null,null,null,"Poverty Level 151%-200%",null,null,null,null,null,null,null,null,null,null,"Poverty Level 201%-250%",null,null,null,null,null,null,null,null,null,null,null,null,null,"facets rates",null,null,"Age",{"$f":"IF(MONTH(IF(CS2=\"\",$CS$1,CS2))<MONTH(CS5),YEAR(IF(CS2=\"\",$CS$1,CS2))-YEAR(CS5)-1,IF(MONTH(IF(CS2=\"\",$CS$1,CS2))>MONTH(CS5),YEAR(IF(CS2=\"\",$CS$1,CS2))-YEAR(CS5),IF(DAY(IF(CS2=\"\",$CS$1,CS2))<DAY(CS5),YEAR(IF(CS2=\"\",$CS$1,CS2))-YEAR(CS5)-1,YEAR(IF(CS2=\"\",$CS$1,CS2))-YEAR(CS5))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,"For Subsidy Calculator","Smoker Surcharge"]
["Index Rate",null,"Age","Factor","Factor",null,null,"County","OCI Region","Factor","Network 1","Network 2","Network 3",null,null,"Network","HMO Factor","POS Factor",null,"Plan Number","AV Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Type","Metal","Deductible (IN)","Deductible (OUT)","Coins. (IN)","Coins. (OUT)","OOP Max (IN)","OOP Max (OUT)","Copay","Copay","Copay","Copay","Free\nPCP Visits","Prev/Gen-Prf/Gen-Oth/Brand-Prf/Brand-Oth/Spcl","Factor","Rate","Metal","Deductible (IN)","Deductible (OUT)","Coins. (IN)","Coins. (OUT)","OOP Max (IN)","OOP Max (OUT)","Retail","PCP","SPC","ER","Prescription Plan\nPreventive/Generic/Preferred/\nNon-Preferred/Specialty","Deductible (IN)","Deductible (OUT)","Coins. (IN)","Coins. (OUT)","OOP Max (IN)","OOP Max (OUT)","Retail","PCP","SPC","ER","Prescription Plan\nPreventive/Generic/Preferred/\nNon-Preferred/Specialty","Deductible (IN)","Deductible (OUT)","Coins. (IN)","Coins. (OUT)","OOP Max (IN)","OOP Max (OUT)","Retail","PCP","SPC","ER","Prescription Plan\nPreventive/Generic/Preferred/\nNon-Preferred/Specialty",null,null,null,null,null,null,"Tobacco",{"$f":"IF('WPS Quote'!E28=\"Yes\",3,1)","v":1},{"$f":"IF('WPS Quote'!E30=\"Yes\",3,1)","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,"Always Assume No Smoker","and children under 19"]
[759.76,null,0,0.76500000000000001,1,null,1,null,null,0,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,2,"Select",0,null,null,15,null,"WPS PPO Bronze $6,500 with 3 Free PCP Visits | Statewide Network","81974WI1880048",null,"ThedaCare HMO 6000","84670WI1250101",0.49209999999999998,"Aurora HMO 6000","84670WI1250107",0.49209999999999998,"Aurora and ThedaCare HMO 6000","84670WI1250117",5681.25,"Aurora and Bellin HMO 6000","84670WI1250127",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6000","84670WI1250137",{"$error":"#VALUE!"},"PPO","Bronze",6500,13000,0.2,0.5,8700,23000,"D/C","3 Free","D/C","D/C",3,"$0 preventive, D/C all others",0.5272,{"$f":"ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Bronze",7150,"-",0,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",7150,"-",0,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",7150,"-",0,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"Over 21 Value",{"$f":"IF(CS5=\"\",0,VLOOKUP(CS6,$C$8:$E$58,2)*IF(CS7=3,VLOOKUP(CS6,$C$8:$E$58,3),1))","v":0},{"$f":"IF(CT5=\"\",0,VLOOKUP(CT6,$C$8:$E$58,2)*IF(CT7=3,VLOOKUP(CT6,$C$8:$E$58,3),1))","v":0},{"$f":"IF(CU5=\"\",0,VLOOKUP(CU6,$C$8:$E$58,2)*IF(CU7=3,VLOOKUP(CU6,$C$8:$E$58,3),1)*IF(CU6<21,0,1))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(CS8:DD8)","v":0},null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DD$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$D$8,2)*$DJ$13","v":{"$error":"#N/A"}},{"$f":"BC8-DL8","v":{"$error":"#N/A"}}]
[null,null,15,0.83299999999999996,1,null,2,"Ashland",5,0.746,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,1,{"$f":"VLOOKUP(I5,$G$8:$M$80,5,FALSE)","v":{"$error":"#N/A"}},0.93500000000000005,1,null,14,null,"WPS PPO Bronze $8,700 | Statewide Network","81974WI1880030",null,"ThedaCare HMO 6850","84670WI1250102",0.46560000000000001,"Aurora HMO 6850","84670WI1250108",0.46560000000000001,"Aurora and ThedaCare HMO 6850","84670WI1250118",6499.35,"Aurora and Bellin HMO 6850","84670WI1250128",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6850","84670WI1250138",{"$error":"#VALUE!"},"PPO","Bronze",8700,17400,0,0.3,8700,23400,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.50180000000000002,{"$f":"ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB9*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Bronze",6250,"-",0.2,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6250,"-",0.2,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6250,"-",0.2,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"21 and Under Value",{"$f":"IF(CS5=\"\",0,IF(CS6<21,1,0))","v":0},{"$f":"IF(CT5=\"\",0,IF(CT6<21,1,0))","v":0},{"$f":"IF(CU5=\"\",0,IF(CU6<21,VLOOKUP(CU6,$C$8:$D$58,2),0))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(SUM(CS9:DD9)>3,3,SUM(CS9:DD9))","v":0},null,{"$error":"#N/A"},{"$f":"BC9-DL9","v":{"$error":"#N/A"}}]
[null,null,16,0.85899999999999999,1,null,3,"Barron",8,0.89300000000000002,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,3,{"$f":"VLOOKUP(I5,$G$8:$M$80,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(#REF!=\"Arise\",0.959,IF(#REF!=\"Aspirus Arise\",0.909,IF(#REF!=\"Arise Metro\",0.909,IF(#REF!=\"Southern\",0.93,IF(#REF!=\"Healthy U\",0.93,0)))))","v":{"$error":"#REF!"}},null,null,13,null,"HMO Silver 7000","86584WI0010001",null,"ThedaCare HMO 5000","84670WI1250100",{"$f":"ROUND(BB10*0.909,4)","v":0.57150000000000001},"Aurora HMO 5000","84670WI1250106",{"$f":"ROUND(BB10*0.909,4)","v":0.57150000000000001},"Aurora and ThedaCare HMO 5000","84670WI1250116",{"$f":"ROUND(BE10*0.909,4)","v":0},"Aurora and Bellin HMO 5000","84670WI1250126",{"$f":"ROUND(BH10*0.909,4)","v":{"$error":"#VALUE!"}},"ProHealth and Aurora HMO 5000","84670WI1250136",{"$f":"ROUND(BK10*0.909,4)","v":{"$error":"#VALUE!"}},"HMO","Silver",7000,"-",0,"-",7000,"-","$0/$10",30,60,250,0,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",0.62870000000000004,{"$f":"ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB10*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$D$8,2)*$DJ$9","v":{"$error":"#N/A"}},"Silver",0,"-",0,"-",400,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $400",400,"-",0,"-",1400,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",3000,"-",0,"-",5000,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",null,null,null,null,null,null,null,null,null,{"$f":"LARGE(CU9:DD9,1)","v":0},{"$f":"LARGE(CU9:DD9,2)","v":0},{"$f":"LARGE(CU9:DD9,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ8:DJ9)","v":0},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,17,0.88500000000000001,1,null,4,"Bayfield",5,0.746,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,4,{"$f":"VLOOKUP(I5,$G$8:$M$80,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(#REF!=\"Arise\",0.959,IF(#REF!=\"Aspirus Arise\",0.909,IF(#REF!=\"Arise Metro\",0.909,IF(#REF!=\"Southern\",0.93,IF(#REF!=\"Healthy U\",0.93,0)))))","v":{"$error":"#REF!"}},null,null,9,null,"HMO Silver 4500","86584WI0010002",null,"ThedaCare HMO 4000","84670WI1250015",0.59360000000000002,"Aurora HMO 4000","84670WI1250054",0.59360000000000002,"Aurora and ThedaCare HMO 4000","84670WI1250109",0,"Aurora and Bellin HMO 4000","84670WI1250119",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 4000","84670WI1250129",{"$error":"#VALUE!"},"HMO","Silver",4500,"-",0.3,"-",7150,"-","$0/$10",30,60,250,0,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",0.65300000000000002,{"$f":"ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB11*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$D$8,2)*$DJ$9","v":{"$error":"#N/A"}},"Silver",0,"-",0,"-",400,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $400",400,"-",0,"-",1400,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",3000,"-",0,"-",5000,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,18,0.91300000000000003,1,null,5,"Brown",16,0.96299999999999997,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,12,null,"HMO Gold 2000","86584WI0010007",null,"ThedaCare HMO 1500","84670WI1250007",0.89049999999999996,"Aurora HMO 1500","84670WI1250051",0.89049999999999996,"Aurora and ThedaCare HMO 1500","84670WI1250110",1818,"Aurora and Bellin HMO 1500","84670WI1250120",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 1500","84670WI1250130",{"$error":"#VALUE!"},"HMO","Gold",2000,"-",0.2,"-",3850,"-","$0/$10",30,60,250,0,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",0.97970000000000002,{"$f":"ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB12*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$D$8,2)*$DJ$9","v":{"$error":"#N/A"}},"Gold",2000,"-",0.2,"-",3850,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",2000,"-",0.2,"-",3850,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",2000,"-",0.2,"-",3850,"-","$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",null,null,null,null,null,null,"Over 21 Value",{"$f":"IF(CS5=\"\",0,VLOOKUP(CS6,$C$8:$E$53,2)*IF(CS6<21,0,1))","v":0},{"$f":"IF(CT5=\"\",0,VLOOKUP(CT6,$C$8:$E$53,2)*IF(CT6<21,0,1))","v":0},{"$f":"IF(CU5=\"\",0,VLOOKUP(CU6,$C$8:$E$53,2)*IF(CU6<21,0,1))","v":0},0,0,0,{"$f":"IF(CY5=\"\",0,VLOOKUP(CY6,$C$8:$E$53,2)*IF(CY6<21,0,1))","v":0},{"$f":"IF(CZ5=\"\",0,VLOOKUP(CZ6,$C$8:$E$53,2)*IF(CZ6<21,0,1))","v":0},{"$f":"IF(DA5=\"\",0,VLOOKUP(DA6,$C$8:$E$53,2)*IF(DA6<21,0,1))","v":0},0,0,0,null,null,null,null,null,{"$f":"SUM(CS12:DD12)","v":0},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,19,0.94099999999999995,1,null,6,"Buffalo",6,1.0289999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,8,null,"WPS PPO Catastrophic $8,700 with 3 Free PCP Visits | Statewide Network","81974WI1880044",null,"ThedaCare HMO 6850 Catastrophic","84670WI1250039",0.40110000000000001,"Aurora HMO 6850 Catastrophic","84670WI1250094",0.40110000000000001,"Aurora and ThedaCare HMO 6850 Catastrophic","84670WI1250111",6499.35,"Aurora and Bellin HMO 6850 Catastrophic","84670WI1250121",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6850 Catastrophic","84670WI1250131",{"$error":"#VALUE!"},"PPO","Catastrophic",8700,17400,0,0.3,8700,23400,"D/C","3 Free","D/C","D/C",3,"$0 preventive, D/C all others",0.43280000000000002,{"$f":"ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB13*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Catastrophic",7150,"-",0,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",7150,"-",0,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",7150,"-",0,"-",7150,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"21 and Under Value",{"$f":"IF(CS5=\"\",0,IF(AND(CS6<19,#REF!<3.0633),0,IF(CS6<21,1,0)))","v":0},{"$f":"IF(CT5=\"\",0,IF(AND(CT6<19,#REF!<3.0633),0,IF(CT6<21,1,0)))","v":0},{"$f":"IF(CU5=\"\",0,IF(AND(CU6<19,#REF!<3.0633),0,IF(CU6<21,1,0)))","v":0},{"$f":"IF(CV5=\"\",0,IF(AND(CV6<19,#REF!<3.0633),0,IF(CV6<21,1,0)))","v":0},{"$f":"IF(CW5=\"\",0,IF(AND(CW6<19,#REF!<3.0633),0,IF(CW6<21,1,0)))","v":0},{"$f":"IF(CX5=\"\",0,IF(AND(CX6<19,#REF!<3.0633),0,IF(CX6<21,1,0)))","v":0},{"$f":"IF(CY5=\"\",0,IF(AND(CY6<19,#REF!<3.0633),0,IF(CY6<21,1,0)))","v":0},{"$f":"IF(CZ5=\"\",0,IF(AND(CZ6<19,#REF!<3.0633),0,IF(CZ6<21,1,0)))","v":0},{"$f":"IF(DA5=\"\",0,IF(AND(DA6<19,#REF!<3.0633),0,IF(DA6<21,1,0)))","v":0},{"$f":"IF(DB5=\"\",0,IF(AND(DB6<19,#REF!<3.0633),0,IF(DB6<21,1,0)))","v":0},{"$f":"IF(DC5=\"\",0,IF(AND(DC6<19,#REF!<3.0633),0,IF(DC6<21,1,0)))","v":0},{"$f":"IF(DD5=\"\",0,IF(AND(DD6<19,#REF!<3.0633),0,IF(DD6<21,1,0)))","v":0},null,null,null,null,null,{"$f":"IF(SUM(CS13:DD13)>3,3,SUM(CS13:DD13))","v":0},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,20,0.97,1,null,7,"Burnett",5,0.746,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,10,null,"WPS PPO HDHP Bronze $6,000 | Statewide Network","81974WI1880042",null,"ThedaCare HMO 5500 HDHP","84670WI1250036",0.47720000000000001,"Aurora HMO 5500 HDHP","84670WI1250091",0.47720000000000001,"Aurora and ThedaCare HMO 5500 HDHP","84670WI1250112",4999.5,"Aurora and Bellin HMO 5500 HDHP","84670WI1250122",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 5500 HDHP","84670WI1250132",{"$error":"#VALUE!"},"PPO HDHP","Bronze",6000,12000,0.3,0.5,7050,22000,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.51980000000000004,{"$f":"ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB14*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Bronze",6550,"-",0,"-",6550,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6550,"-",0,"-",6550,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6550,"-",0,"-",6550,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,{"$f":"SUM(CS14:DD14)","v":0},"Under 19?",{"$f":"IF(CS5=\"\",0,IF(CS6<19,1,0))","v":0},{"$f":"IF(CT5=\"\",0,IF(CT6<19,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(DJ12:DJ13)","v":0},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,21,1,1,null,8,"Chippewa",4,0.86799999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,7,null,"WPS PPO HDHP Bronze $7,050 | Statewide Network","81974WI1880049",null,"ThedaCare HMO 6450 HDHP","84670WI1250034",0.47849999999999998,"Aurora HMO 6450 HDHP","84670WI1250090",0.47849999999999998,"Aurora and ThedaCare HMO 6450 HDHP","84670WI1250113",5953.95,"Aurora and Bellin HMO 6450 HDHP","84670WI1250123",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6450 HDHP","84670WI1250133",{"$error":"#VALUE!"},"PPO HDHP","Bronze",7050,14100,0,0.3,7050,20100,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.51859999999999995,{"$f":"ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB15*1,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$31,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Bronze",5500,"-",0.2,"-",6550,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,"-",0.2,"-",6550,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,"-",0.2,"-",6550,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,22,1,1,null,9,"Door",16,0.96299999999999997,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,11,null,"HMO HDHP Silver 2700","86584WI0010004",null,"ThedaCare HMO 3500 HDHP","84670WI1250029",0.5847,"Aurora HMO 3500 HDHP","84670WI1250084",0.5847,"Aurora and ThedaCare HMO 3500 HDHP","84670WI1250114",409.05,"Aurora and Bellin HMO 3500 HDHP","84670WI1250124",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 3500 HDHP","84670WI1250134",{"$error":"#VALUE!"},"HMO HDHP","Silver",2700,"-",0.2,"-",6550,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.64319999999999999,{"$f":"ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB16*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$28,4,FALSE),2)*$D$8,2)*$DJ$9","v":{"$error":"#N/A"}},"Silver",450,"-",0,"-",450,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1350,"-",0,"-",1350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",2000,"-",0.2,"-",4200,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"Dental Rate",{"$f":"IF(ISERROR(CS6),0,VLOOKUP(CS6,$CQ$34:$CS$42,3))","v":0},{"$f":"IF(ISERROR(CT6),0,VLOOKUP(CT6,$CQ$34:$CS$42,3))","v":0},{"$f":"VLOOKUP(IF(ISERROR(CU6),0,1) + IF(ISERROR(CV6),0,1) + IF(ISERROR(CW6),0,1) + IF(ISERROR(CX6),0,1) + IF(ISERROR(CY6),0,1) + IF(ISERROR(CZ6),0,1) + IF(ISERROR(DA6),0,1) + IF(ISERROR(DB6),0,1),$CQ$44:$CS$47,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,23,1,1,null,10,"Douglas",5,0.746,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"HDHP",1,null,null,5,null,"HMO HDHP Silver 4000","86584WI0010010",null,"ThedaCare HMO 2600 HDHP","84670WI1250032",0.59060000000000001,"Aurora HMO 2600 HDHP","84670WI1250087",0.59060000000000001,"Aurora and ThedaCare HMO 2600 HDHP","84670WI1250115",409.05,"Aurora and Bellin HMO 2600 HDHP","84670WI1250125",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 2600 HDHP","84670WI1250135",{"$error":"#VALUE!"},"HMO HDHP","Silver",4000,"-",0,"-",4000,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.64970000000000006,{"$error":"#N/A"},"Silver",450,"-",0,"-",450,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1350,"-",0,"-",1350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",3250,"-",0,"-",3250,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,24,1,1,null,11,"Dunn",4,0.86799999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"Network","Factor",null,null,4,null,"HMO STANDARD Bronze 6650","86584WI0010011",null,"ThedaCare 6850","84670WI1270102",0.48089999999999999,"Aurora 6850","84670WI1270108",0.48089999999999999,"Aurora and ThedaCare 6850","84670WI1270118",6044.85,"Aurora and Bellin 6850","84670WI1270128",{"$error":"#VALUE!"},"ProHealth and Aurora 6850","84670WI1270138",{"$error":"#VALUE!"},"HMO STANDARD","Bronze",6650,"-",0.5,"-",7150,"-","$45/(D/C)",45,"D/C","D/C",0,"0$/$35/$35/35%/40%/45%",0.52900000000000003,{"$error":"#N/A"},"Bronze",6650,"-",0.5,"-",7150,"-","$45/(D/C)",45,"D/C","D/C","0$/$35/$35/35%/40%/45%",6650,"-",0.5,"-",7150,"-","$45/(D/C)",45,"D/C","D/C","0$/$35/$35/35%/40%/45%",6650,"-",0.5,"-",7150,"-","$45/(D/C)",45,"D/C","D/C","0$/$35/$35/35%/40%/45%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,25,1.004,1,null,12,"Eau Claire",4,0.86799999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,1,"Arise",1,null,null,6,null,"HMO STANDARD Silver 3500","86584WI0010012",null,"ThedaCare 4000","84670WI1270015",0.58699999999999997,"Aurora 4000","84670WI1270054",0.58699999999999997,"Aurora and ThedaCare 4000","84670WI1270109",227.25,"Aurora and Bellin 4000","84670WI1270119",{"$error":"#VALUE!"},"ProHealth and Aurora 4000","84670WI1270129",{"$error":"#VALUE!"},"HMO STANDARD","Silver",3500,"-",0.2,"-",7150,"-","$30/$75",30,65,400,0,"$0/$15/$15/$50/$100/40%",0.64580000000000004,{"$error":"#N/A"},"Silver",250,"-",0.05,"-",1250,"-","$5/$25",5,15,100,"$0/$3/$3/$5/$10/25%",700,"-",0.2,"-",2000,"-","$10/$40",10,25,150,"$0/$5/$5/$25/$50/30%",3000,"-",0.2,"-",5700,"-","$30/$75",30,65,300,"$0/$10/$10/$50/$100/40%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,26,1.024,1,null,13,"Jackson",6,1.0289999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,2,{"$f":"VLOOKUP(I6,$G$8:$M$80,5,FALSE)","v":0},{"$f":"IF(#REF!=\"Statewide\",1,IF(#REF!=\"Western\",0.95,IF(#REF!=\"Aspirus\",0.84,IF(#REF!=\"Southern\",0.93,IF(#REF!=\"Healthy U\",0.93,0)))))","v":{"$error":"#REF!"}},null,null,2,null,"POS Silver 7150","84670WI1270143",null,"ThedaCare 5500 HDHP","84670WI1270036",0.46429999999999999,"Aurora 5500 HDHP","84670WI1270091",0.46429999999999999,"Aurora and ThedaCare 5500 HDHP","84670WI1270112",0,"Aurora and Bellin 5500 HDHP","84670WI1270122",0.2727,"ProHealth and Aurora 5500 HDHP","84670WI1270132",{"$error":"#VALUE!"},"POS","Bronze",7150,14300,0,0.3,7150,20300,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.51080000000000003,{"$error":"#N/A"},"Silver",0,14000,0,0.3,400,20000,"$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $400",400,14000,0,0.3,1400,20000,"$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",3000,14000,0,0.3,5000,20000,"$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",null,null,null,null,null,null,"HDHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DD$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$D$8,2)*$DJ$13","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,27,1.048,1,null,14,"La Crosse",6,1.0289999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,3,{"$f":"VLOOKUP(I6,$G$8:$M$80,6,FALSE)","v":""},{"$f":"IF(#REF!=\"Statewide\",1,IF(#REF!=\"Western\",0.95,IF(#REF!=\"Aspirus\",0.84,IF(#REF!=\"Southern\",0.93,IF(#REF!=\"Healthy U\",0.93,0)))))","v":{"$error":"#REF!"}},null,null,3,null,"POS Silver 4500","86584WI0020002",null,"ThedaCare 2600 HDHP","84670WI1270032",0.59360000000000002,"Aurora 2600 HDHP","84670WI1270087",0.59360000000000002,"Aurora and ThedaCare 2600 HDHP","84670WI1270115",0,"Aurora and Bellin 2600 HDHP","84670WI1270125",0.45450000000000002,"ProHealth and Aurora 2600 HDHP","84670WI1270135",{"$error":"#VALUE!"},"POS","Silver",4500,9000,0.3,0.5,7150,19000,"$0/$10",30,60,250,0,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",0.65300000000000002,{"$error":"#N/A"},"Silver",0,9000,0,0.5,400,19000,"$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $400",400,9000,0,0.5,1400,19000,"$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",3000,9000,0,0.5,5000,19000,"$0/$10",30,60,250,"$0 / $0 / $20 / $50 / $75 / 50% to $1000",null,null,null,null,null,null,"Eff. Date",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DD$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$D$8,2)*$DJ$13","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,28,1.087,1,null,15,"Monroe",6,1.0289999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,4,{"$f":"VLOOKUP(I6,$G$8:$M$80,7,FALSE)","v":""},{"$f":"IF(#REF!=\"Statewide\",1,IF(#REF!=\"Western\",0.95,IF(#REF!=\"Aspirus\",0.84,IF(#REF!=\"Southern\",0.93,IF(#REF!=\"Healthy U\",0.93,0)))))","v":{"$error":"#REF!"}},null,null,1,null,"POS HDHP Bronze 5500","84670WI1270145",null,"Aspirus Arise Platinum HMO 250","84670WI1250043",0.48259999999999997,"Arise Metro Platinum HMO 250","84670WI1250049",0.48259999999999997,"Arise Metro Platinum HMO 250","84670WI1250049",4999.5,"Arise Metro Platinum HMO 250","84670WI1250049",0.45450000000000002,"Arise Metro Platinum HMO 250","84670WI1250049",{"$error":"#VALUE!"},"POS HDHP","Bronze",5500,11000,0.2,0.5,6550,21000,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.53090000000000004,{"$error":"#N/A"},"Bronze",5500,11000,0.2,0.5,6550,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,11000,0.2,0.5,6550,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,11000,0.2,0.5,6550,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DD$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$D$8,2)*$DJ$13","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,29,1.119,1,null,16,"Oconto",16,0.96299999999999997,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,16,null,"POS HDHP Silver 2700","86584WI0020004",null,"Aspirus Arise Catastrophic HMO 6600","84670WI1250093",0.58819999999999995,"Arise Metro Catastrophic HMO 6600","84670WI1250094",0.58819999999999995,"Arise Metro Catastrophic HMO 6600","84670WI1250094",409.05,"Arise Metro Catastrophic HMO 6600","84670WI1250094",0.45450000000000002,"Arise Metro Catastrophic HMO 6600","84670WI1250094",{"$error":"#VALUE!"},"POS HDHP","Silver",2700,5400,0.2,0.5,6550,15400,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.64710000000000001,{"$error":"#N/A"},"Silver",450,5400,0,0.5,450,15400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1350,5400,0,0.5,1350,15400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",2000,5400,0.2,0.5,4200,15400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"Member","Applicant","Spouse","Dep.<21","Dep. 1","Dep. 2","Dep. 3","Dep. 4","Dep. 5","Dep. 6",null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$DD$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$10:$J$26,4,FALSE),2)*$D$8,2)*$DJ$13","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,30,1.135,1,null,17,"Pepin",4,0.86799999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,25,null,"HMO SE Bronze 7150","84670WI1250143",null,"Aspirus Arise Bronze HMO 5500 HSA","84670WI1250081",0,"Arise Metro Bronze HMO 5500 HSA","84670WI1250091",0,"Arise Metro Bronze HMO 5500 HSA","84670WI1250091",4999.5,"Arise Metro Bronze HMO 5500 HSA","84670WI1250091",{"$error":"#VALUE!"},"Arise Metro Bronze HMO 5500 HSA","84670WI1250091",{"$error":"#VALUE!"},"HMO","Bronze",5500,"-",0.8,"-",6450,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$f":"ROUND($DJ$10*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$42,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$9:$Q$9,3,FALSE)*BB24,4),2),2)","v":{"$error":"#N/A"}},"Bronze",5500,"-",0.8,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",5500,"-",0.8,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",5500,"-",0.8,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,"DOB",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(VALUE(#REF!)),0,IF(VALUE(#REF!)>3,3,#REF!))","v":0},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($DJ$14*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$42,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$9:$Q$9,3,FALSE)*BB24,4),2),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,31,1.159,1,null,18,"Pierce",3,0.97399999999999998,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,26,null,"HMO SE Catastrophic 7150","84670WI1250144",null,"Aspirus Arise Bronze HMO 6000 HSA","84670WI1250080",0,"Arise Metro Bronze HMO 6000 HSA","84670WI1250090",0,"Arise Metro Bronze HMO 6000 HSA","84670WI1250090",5454,"Arise Metro Bronze HMO 6000 HSA","84670WI1250090",{"$error":"#VALUE!"},"Arise Metro Bronze HMO 6000 HSA","84670WI1250090",{"$error":"#VALUE!"},"HMO","Bronze",6000,"-",1,"-",6000,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$error":"#N/A"},"Bronze",6000,"-",1,"-",6000,"-","D/C","D/C","D/C","D/C","D/C",6000,"-",1,"-",6000,"-","D/C","D/C","D/C","D/C","D/C",6000,"-",1,"-",6000,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,"Age",{"$f":"IF(MONTH($CS$21)<MONTH(CS24),YEAR($CS$21)-YEAR(CS24)-1,IF(MONTH($CS$21)>MONTH(CS24),YEAR($CS$21)-YEAR(CS24),IF(DAY($CS$21)<DAY(CS24),YEAR($CS$21)-YEAR(CS24)-1,YEAR($CS$21)-YEAR(CS24))))","v":{"$error":"#REF!"}},{"$f":"IF(MONTH($CS$21)<MONTH(CT24),YEAR($CS$21)-YEAR(CT24)-1,IF(MONTH($CS$21)>MONTH(CT24),YEAR($CS$21)-YEAR(CT24),IF(DAY($CS$21)<DAY(CT24),YEAR($CS$21)-YEAR(CT24)-1,YEAR($CS$21)-YEAR(CT24))))","v":{"$error":"#REF!"}},"N/A",{"$f":"IF(MONTH($CS$21)<MONTH(CV24),YEAR($CS$21)-YEAR(CV24)-1,IF(MONTH($CS$21)>MONTH(CV24),YEAR($CS$21)-YEAR(CV24),IF(DAY($CS$21)<DAY(CV24),YEAR($CS$21)-YEAR(CV24)-1,YEAR($CS$21)-YEAR(CV24))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,32,1.1830000000000001,1,null,19,"Polk",3,0.97399999999999998,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,24,null,"HMO SE HDHP Bronze 5500","84670WI1250145",null,"Aspirus Arise Bronze HMO 3500 HSA","84670WI1250082",0,"Arise Metro Bronze HMO 3500 HSA","84670WI1250092",0,"Arise Metro Bronze HMO 3500 HSA","84670WI1250092",3181.5,"Arise Metro Bronze HMO 3500 HSA","84670WI1250092",{"$error":"#VALUE!"},"Arise Metro Bronze HMO 3500 HSA","84670WI1250092",{"$error":"#VALUE!"},"HMO HDHP","Bronze",3500,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$error":"#N/A"},"Bronze",3500,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",3500,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",3500,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,"Tobacco",2,1,"N/A",1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,33,1.198,1,null,20,"Rusk",8,0.89300000000000002,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,23,null,null,"84670WI1270143",null,"Aspirus Arise Silver HMO 3500 HSA","84670WI1250074",0,"Arise Metro Silver HMO 3500 HSA","84670WI1250084",0,"Arise Metro Silver HMO 3500 HSA","84670WI1250084",454.5,"Arise Metro Silver HMO 3500 HSA","84670WI1250084",{"$error":"#VALUE!"},"Arise Metro Silver HMO 3500 HSA","84670WI1250084",{"$error":"#VALUE!"},"POS","Silver",3500,"-",1,"-",3500,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2800,"-",1,"-",2800,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,{"$f":"IF(CS24=\"\",0,VLOOKUP(CS25,$C$8:$E$53,2)*IF(CS26=3,VLOOKUP(CS25,$C$8:$E$53,3),1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"CU24*D8","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,{"$f":"SUM(CS27:DA27)","v":{"$error":"#REF!"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,34,1.214,1,null,21,"Saint Croix",3,0.97399999999999998,null,null,null,null,null,null,null,null,null,22,null,null,"84670WI1270145",null,"Aspirus Arise Silver HMO 3000-90 HSA","84670WI1250076",0,"Arise Metro Silver HMO 3000-90 HSA","84670WI1250086",0,"Arise Metro Silver HMO 3000-90 HSA","84670WI1250086",454.5,"Arise Metro Silver HMO 3000-90 HSA","84670WI1250086",{"$error":"#VALUE!"},"Arise Metro Silver HMO 3000-90 HSA","84670WI1250086",{"$error":"#VALUE!"},"POS HDHP","Silver",3000,"-",0.9,"-",4000,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2800,"-",1,"-",2800,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,35,1.222,1.1000000000000001,null,22,"Sawyer",5,0.746,null,null,null,null,null,"Tobacco",null,null,null,20,0.68400000000000005,"Arise Silver HMO 2500 HSA","84670WI1250032",{"$f":"ROUND(BB29*0.959,4)","v":0.64370000000000005},"Aspirus Arise Silver HMO 2500 HSA","84670WI1250077",0.61009999999999998,"Arise Metro Silver HMO 2500 HSA","84670WI1250087",0.61009999999999998,"Arise Metro Silver HMO 2500 HSA","84670WI1250087",454.5,"Arise Metro Silver HMO 2500 HSA","84670WI1250087",{"$error":"#VALUE!"},"Arise Metro Silver HMO 2500 HSA","84670WI1250087",{"$error":"#VALUE!"},"HMO","Silver",2500,"-",0.8,"-",4500,"-","D/C","D/C","D/C","D/C",0,"D/C",0.67120000000000002,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2000,"-",0.8,"-",3000,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,{"$f":"IF(CS24=\"\",0,VLOOKUP(CS25,$C$8:$E$53,2))","v":{"$error":"#REF!"}},{"$f":"IF(CT24=\"\",0,VLOOKUP(CT25,$C$8:$E$53,2))","v":{"$error":"#REF!"}},{"$f":"CU24*D8","v":0},{"$f":"IF(CV24=\"\",0,VLOOKUP(CV25,$C$8:$E$53,2))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,{"$f":"SUM(CS29:DA29)","v":{"$error":"#REF!"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,36,1.23,1.105,null,23,"Trempealeau",6,1.0289999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,1,"Select",null,null,null,18,0.68700000000000006,"Arise Silver HMO 1400 HSA","84670WI1250033",0.65880000000000005,"Aspirus Arise Silver HMO 1400 HSA","84670WI1250078",0.62450000000000006,"Arise Metro Silver HMO 1400 HSA","84670WI1250088",0.62450000000000006,"Arise Metro Silver HMO 1400 HSA","84670WI1250088",454.5,"Arise Metro Silver HMO 1400 HSA","84670WI1250088",{"$error":"#VALUE!"},"Arise Metro Silver HMO 1400 HSA","84670WI1250088",{"$error":"#VALUE!"},"HMO","Silver",1400,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C",0,"D/C",0.68700000000000006,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",1400,"-",0.8,"-",4500,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,37,1.238,1.1099999999999999,null,24,"Washburn",5,0.746,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,2,"No",null,null,null,21,0.71699999999999997,"Arise Silver HMO 3000-100 HSA","84670WI1250030",0.67959999999999998,"Aspirus Arise Silver HMO 3000-100 HSA","84670WI1250075",0.64419999999999999,"Arise Metro Silver HMO 3000-100 HSA","84670WI1250085",0.64419999999999999,"Arise Metro Silver HMO 3000-100 HSA","84670WI1250085",454.5,"Arise Metro Silver HMO 3000-100 HSA","84670WI1250085",{"$error":"#VALUE!"},"Arise Metro Silver HMO 3000-100 HSA","84670WI1250085",{"$error":"#VALUE!"},"HMO","Silver",3000,"-",1,"-",3000,"-","D/C","D/C","D/C","D/C",0,"D/C",0.7087,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2650,"-",1,"-",2650,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,38,1.246,1.1149999999999998,null,23,"Sheboygan",11,0.90700000000000003,"About Health",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,3,"Yes",null,null,null,19,0.71399999999999997,"Arise Silver HMO 2000 HSA","84670WI1250042",0.68679999999999997,"Aspirus Arise Silver HMO 2000 HSA","84670WI1250079",0.65100000000000002,"Arise Metro Silver HMO 2000 HSA","84670WI1250089",0.65100000000000002,"Arise Metro Silver HMO 2000 HSA","84670WI1250089",454.5,"Arise Metro Silver HMO 2000 HSA","84670WI1250089",{"$error":"#VALUE!"},"Arise Metro Silver HMO 2000 HSA","84670WI1250089",{"$error":"#VALUE!"},"HMO","Silver",2000,"-",0.8,"-",4000,"-","D/C","D/C","D/C","D/C",0,"D/C",0.71619999999999995,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2000,"-",0.8,"-",3000,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,39,1.262,1.1199999999999997,null,24,"Walworth",14,0.95799999999999996,"About Health",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,17,0.78800000000000003,"Arise Gold HMO 2000 HSA","84670WI1250028",0.79459999999999997,"Aspirus Arise Gold HMO 2000 HSA","84670WI1250073",0.75319999999999998,"Arise Metro Gold HMO 2000 HSA","84670WI1250083",0.75319999999999998,"Arise Metro Gold HMO 2000 HSA","84670WI1250083",1818,"Arise Metro Gold HMO 2000 HSA","84670WI1250083",{"$error":"#VALUE!"},"Arise Metro Gold HMO 2000 HSA","84670WI1250083",{"$error":"#VALUE!"},"HMO","Gold",2000,"-",1,"-",2000,"-","D/C","D/C","D/C","D/C",0,"D/C",0.8286,{"$error":"#N/A"},"Gold",2000,"-",1,"-",2000,"-","D/C","D/C","D/C","D/C","D/C",2000,"-",1,"-",2000,"-","D/C","D/C","D/C","D/C","D/C",2000,"-",1,"-",2000,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,40,1.278,1.1249999999999996,null,25,"Washington",12,0.98,"About Health",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"PPO",1,null,null,32,0.61299999999999999,"Arise Bronze POS 5000","84670WI1270026",{"$f":"BB34","v":0.58499999999999996},"Aspirus Arise Bronze POS 5000","84670WI1270068",{"$f":"BB34","v":0.58499999999999996},"Arise Metro Bronze POS 5000","84670WI1270071",{"$f":"BB34","v":0.58499999999999996},"Arise Metro Bronze POS 5000","84670WI1270071",{"$f":"BE34","v":5000},"Arise Metro Bronze POS 5000","84670WI1270071",{"$f":"BH34","v":0.6},"Arise Metro Bronze POS 5000","84670WI1270071",{"$f":"BK34","v":"D/C"},"POS","Bronze",5000,10000,0.8,0.6,6600,18000,"D/C","D/C","D/C","D/C",3,"D/C",0.58499999999999996,{"$f":"ROUND($DJ$10*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$42,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$9:$R$9,4,FALSE)*BB34,4),2),2)","v":{"$error":"#N/A"}},"Bronze",5000,10000,0.8,0.6,6600,18000,"D/C","D/C","D/C","D/C","D/C",5000,10000,0.8,0.6,6600,18000,"D/C","D/C","D/C","D/C","D/C",5000,10000,0.8,0.6,6600,18000,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,-10,"Under 30",22.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($DJ$14*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$42,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$9:$R$9,4,FALSE)*BB34,4),2),2)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,41,1.302,1.1299999999999994,null,26,"Waukesha",12,0.98,"About Health",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"HDHP",1,null,null,30,0.68,"Arise Silver POS 4000","84670WI1270015",0.64090000000000003,"Aspirus Arise Silver POS 4000","84670WI1270048",0.64090000000000003,"Arise Metro Silver POS 4000","84670WI1270054",0.64090000000000003,"Arise Metro Silver POS 4000","84670WI1270054",250,"Arise Metro Silver POS 4000","84670WI1270054",0.5,"Arise Metro Silver POS 4000","84670WI1270054",10,"POS","Silver",4000,8000,0.7,0.5,6600,18000,10,30,60,200,0,"$20/$50/$75/25% to $500",0.64090000000000003,{"$error":"#N/A"},"Silver",250,8000,1,0.5,500,18000,10,20,40,100,"$10/$35/$60/25% to $500",500,8000,1,0.5,1500,18000,10,25,50,150,"$15/$40/$65/25% to $500",1500,8000,1,0.5,5000,18000,10,30,60,200,"$20/$50/$75/25% to $500",null,null,null,null,null,30,"30 - 34",26.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,42,1.325,1.1349999999999993,null,27,"Portage",10,0.83199999999999996,"Aspirus Arise",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"Under 21",null,null,null,31,0.7,"Arise Silver POS 2500","84670WI1270022",0.69520000000000004,"Aspirus Arise Silver POS 2500","84670WI1270060",0.69520000000000004,"Arise Metro Silver POS 2500","84670WI1270066",0.69520000000000004,"Arise Metro Silver POS 2500","84670WI1270066",250,"Arise Metro Silver POS 2500","84670WI1270066",0.5,"Arise Metro Silver POS 2500","84670WI1270066","D/C","POS","Silver",2500,5000,0.7,0.5,5000,15000,"D/C","D/C","D/C","D/C",3,"$20/$50/$75/25% to $500",0.69520000000000004,{"$error":"#N/A"},"Silver",250,5000,1,0.5,500,15000,"D/C","D/C","D/C","D/C","$10/$35/$60/25% to $500",500,5000,1,0.5,1500,15000,"D/C","D/C","D/C","D/C","$15/$40/$65/25% to $500",1500,5000,1,0.5,5000,15000,"D/C","D/C","D/C","D/C","$20/$50/$75/25% to $500",null,null,null,null,null,35,"35 - 39",28.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,43,1.357,1.1399999999999992,null,28,"Price",8,0.871,"Aspirus Arise",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,1,"Select",0,null,null,29,0.71099999999999997,"Arise Silver POS 2000","84670WI1270014",0.7147,"Aspirus Arise Silver POS 2000","84670WI1270047",0.7147,"Arise Metro Silver POS 2000","84670WI1270053",0.7147,"Arise Metro Silver POS 2000","84670WI1270053",250,"Arise Metro Silver POS 2000","84670WI1270053",0.6,"Arise Metro Silver POS 2000","84670WI1270053",10,"POS","Silver",2000,4000,0.8,0.6,6600,12000,10,30,60,200,0,"$20/$50/$75/25% to $500",0.7147,{"$error":"#N/A"},"Silver",250,4000,1,0.6,500,12000,10,20,40,100,"$10/$35/$60/25% to $500",500,4000,1,0.6,1500,12000,10,25,50,150,"$15/$40/$65/25% to $500",1500,4000,1,0.6,6600,12000,10,30,60,200,"$20/$50/$75/25% to $500",null,null,null,null,null,40,"40 - 44",30.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,44,1.397,1.1449999999999991,null,29,"Racine",9,1.069,"Aurora",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,2,0,0,null,null,28,0.81699999999999995,"Arise Gold POS 1000","84670WI1270007",0.90080000000000005,"Aspirus Arise Gold POS 1000","84670WI1270045",0.90080000000000005,"Arise Metro Gold POS 1000","84670WI1270051",0.90080000000000005,"Arise Metro Gold POS 1000","84670WI1270051",1000,"Arise Metro Gold POS 1000","84670WI1270051",0.6,"Arise Metro Gold POS 1000","84670WI1270051",10,"POS","Gold",1000,2000,0.8,0.6,2500,10000,10,25,50,150,0,"$15/$40/$65/25% to $500",0.90080000000000005,{"$error":"#N/A"},"Gold",1000,2000,0.8,0.6,2500,10000,10,25,50,150,"$15/$40/$65/25% to $500",1000,2000,0.8,0.6,2500,10000,10,25,50,150,"$15/$40/$65/25% to $500",1000,2000,0.8,0.6,2500,10000,10,25,50,150,"$15/$40/$65/25% to $500",null,null,null,null,null,45,"45 - 49",33.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,45,1.444,1.149999999999999,null,30,"Shawano",16,0.91800000000000004,"ThedaCare",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,3,1,1,null,null,27,0.88900000000000001,"Arise Platinum POS 250","84670WI1270001",1.2447999999999999,"Aspirus Arise Platinum POS 250","84670WI1270043",1.2447999999999999,"Arise Metro Platinum POS 250","84670WI1270049",1.2447999999999999,"Arise Metro Platinum POS 250","84670WI1270049",250,"Arise Metro Platinum POS 250","84670WI1270049",0.8,"Arise Metro Platinum POS 250","84670WI1270049",10,"POS","Platinum",250,500,1,0.8,1250,4500,10,20,40,150,0,"$10/$35/$60/25% to $500",1.2447999999999999,{"$error":"#N/A"},"Platinum",250,500,1,0.8,1250,4500,10,20,40,150,"$10/$35/$60/25% to $500",250,500,1,0.8,1250,4500,10,20,40,150,"$10/$35/$60/25% to $500",250,500,1,0.8,1250,4500,10,20,40,150,"$10/$35/$60/25% to $500",null,null,null,null,null,50,"50 - 54",35.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,46,1.5,1.1549999999999989,null,31,"Sheboygan",11,0.88500000000000001,"Aurora",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,4,2,2,null,null,33,0.49199999999999999,"Arise Catastrophic POS 6600","84670WI1270039",0.45040000000000002,"Aspirus Arise Catastrophic POS 6600","84670WI1270093",0.45040000000000002,"Arise Metro Catastrophic POS 6600","84670WI1270094",0.45040000000000002,"Arise Metro Catastrophic POS 6600","84670WI1270094",6600,"Arise Metro Catastrophic POS 6600","84670WI1270094",0.8,"Arise Metro Catastrophic POS 6600","84670WI1270094","D/C","POS","Catastrophic",6600,13200,1,0.8,6600,17200,"D/C","D/C","D/C","D/C",3,"D/C",0.45040000000000002,{"$error":"#N/A"},"Catastrophic",6600,13200,1,0.8,6600,17200,"D/C","D/C","D/C","D/C","D/C",6600,13200,1,0.8,6600,17200,"D/C","D/C","D/C","D/C","D/C",6600,13200,1,0.8,6600,17200,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,55,"55 - 59",37.770000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,47,1.5629999999999999,1.1599999999999988,null,32,"Taylor",8,0.871,"Aspirus Arise",null,null,null,5,"3 +",3,null,null,37,0.58299999999999996,"Arise Bronze POS 5500 HSA","84670WI1270036",{"$f":"BB41","v":0.53090000000000004},"Aspirus Arise Bronze POS 5500 HSA","84670WI1270081",{"$f":"BB41","v":0.53090000000000004},"Arise Metro Bronze POS 5500 HSA","84670WI1270091",{"$f":"BB41","v":0.53090000000000004},"Arise Metro Bronze POS 5500 HSA","84670WI1270091",{"$f":"BE41","v":5500},"Arise Metro Bronze POS 5500 HSA","84670WI1270091",{"$f":"BH41","v":0.6},"Arise Metro Bronze POS 5500 HSA","84670WI1270091",{"$f":"BK41","v":"D/C"},"POS","Bronze",5500,11000,0.8,0.6,6450,19000,"D/C","D/C","D/C","D/C",0,"D/C",0.53090000000000004,{"$error":"#N/A"},"Bronze",5500,11000,0.8,0.6,6450,19000,"D/C","D/C","D/C","D/C","D/C",5500,11000,0.8,0.6,6450,19000,"D/C","D/C","D/C","D/C","D/C",5500,11000,0.8,0.6,6450,19000,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,60,"60 - 64",37.770000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,48,1.635,1.1649999999999987,null,33,"Vilas",13,0.85699999999999998,"Aspirus Arise",null,null,null,null,null,null,null,null,36,0.68400000000000005,"Arise Silver POS 2500 HSA","84670WI1270032",{"$f":"BB42","v":0.67120000000000002},"Aspirus Arise Silver POS 2500 HSA","84670WI1270077",{"$f":"BB42","v":0.67120000000000002},"Arise Metro Silver POS 2500 HSA","84670WI1270087",{"$f":"BB42","v":0.67120000000000002},"Arise Metro Silver POS 2500 HSA","84670WI1270087",{"$f":"BE42","v":500},"Arise Metro Silver POS 2500 HSA","84670WI1270087",{"$f":"BH42","v":0.6},"Arise Metro Silver POS 2500 HSA","84670WI1270087",{"$f":"BK42","v":"D/C"},"POS","Silver",2500,5000,0.8,0.6,4500,13000,"D/C","D/C","D/C","D/C",0,"D/C",0.67120000000000002,{"$error":"#N/A"},"Silver",500,5000,1,0.6,500,13000,"D/C","D/C","D/C","D/C","D/C",1000,5000,1,0.6,1000,13000,"D/C","D/C","D/C","D/C","D/C",2000,5000,0.8,0.6,3000,13000,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,65,"65+",43.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,49,1.706,1.1699999999999986,null,34,"Walworth",14,0.95799999999999996,"Aurora",null,null,null,null,"PPO",1,null,null,35,0.68700000000000006,"Arise Silver POS 1400 HSA","84670WI1270033",{"$f":"BB43","v":0.68700000000000006},"Aspirus Arise Silver POS 1400 HSA","84670WI1270078",{"$f":"BB43","v":0.68700000000000006},"Arise Metro Silver POS 1400 HSA","84670WI1270088",{"$f":"BB43","v":0.68700000000000006},"Arise Metro Silver POS 1400 HSA","84670WI1270088",{"$f":"BE43","v":500},"Arise Metro Silver POS 1400 HSA","84670WI1270088",{"$f":"BH43","v":0.5},"Arise Metro Silver POS 1400 HSA","84670WI1270088",{"$f":"BK43","v":"D/C"},"POS","Silver",1400,2800,0.7,0.5,6450,12800,"D/C","D/C","D/C","D/C",0,"D/C",0.68700000000000006,{"$error":"#N/A"},"Silver",500,2800,1,0.5,500,12800,"D/C","D/C","D/C","D/C","D/C",1000,2800,1,0.5,1000,12800,"D/C","D/C","D/C","D/C","D/C",1400,2800,0.8,0.5,4500,12800,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,50,1.786,1.1749999999999985,null,35,"Washington",12,0.98,"Aurora",null,null,null,null,"HDHP",2,null,null,34,0.78800000000000003,"Arise Gold POS 2000 HSA","84670WI1270028",{"$f":"BB44","v":0.8286},"Aspirus Arise Gold POS 2000 HSA","84670WI1270073",{"$f":"BB44","v":0.8286},"Arise Metro Gold POS 2000 HSA","84670WI1270083",{"$f":"BB44","v":0.8286},"Arise Metro Gold POS 2000 HSA","84670WI1270083",{"$f":"BE44","v":2000},"Arise Metro Gold POS 2000 HSA","84670WI1270083",{"$f":"BH44","v":0.8},"Arise Metro Gold POS 2000 HSA","84670WI1270083",{"$f":"BK44","v":"D/C"},"POS","Gold",2000,4000,1,0.8,2000,8000,"D/C","D/C","D/C","D/C",0,"D/C",0.8286,{"$error":"#N/A"},"Gold",2000,4000,1,0.8,2000,8000,"D/C","D/C","D/C","D/C","D/C",2000,4000,1,0.8,2000,8000,"D/C","D/C","D/C","D/C","D/C",2000,4000,1,0.8,2000,8000,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,51,1.865,1.1799999999999984,null,36,"Waukesha",12,0.98,"ProHealth and Aurora",null,null,null,null,"Product",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Gold","PCP",null,500,null,1000,null,null,null,null,null,0.60000000000000009,3500,0.90480000000000005,{"$f":"$DJ$8*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$36,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$8:$Q$8,3,FALSE)*BB45,4),2)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,22.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DJ$12*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$36,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$8:$Q$8,3,FALSE)*BB45,4),2)","v":{"$error":"#N/A"}}]
[null,null,52,1.952,1.1849999999999983,null,37,"Waupaca",11,0.88500000000000001,"ThedaCare",null,null,null,1,"Select",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,4500,null,9000,null,null,null,null,null,0.8,6350,0.73270000000000002,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,45.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,53,2.04,1.1899999999999982,null,38,"Waushara",11,0.88500000000000001,"Aurora and ThedaCare",null,null,null,2,"HMO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,3000,null,6000,null,null,null,null,null,0.7,6350,0.66839999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"3+",78.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,54,2.1349999999999998,1.1949999999999981,null,39,"Winnebago",11,0.88500000000000001,"Aurora and ThedaCare",null,null,null,3,"POS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,2500,null,5000,null,null,null,null,null,0.60000000000000009,5000,0.69489999999999996,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,55,2.23,1.199999999999998,null,40,"Wood",10,0.83199999999999996,"Aspirus Arise",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,2000,null,4000,null,null,null,null,null,0.60000000000000009,6350,0.66069999999999995,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,56,2.3330000000000002,1.2049999999999979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,4500,null,9000,null,null,null,null,null,0.49999999999999994,6350,0.62419999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,57,2.4369999999999998,1.2099999999999977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,3000,null,6000,null,null,null,null,null,0.49999999999999994,6350,0.62790000000000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,58,2.548,1.2149999999999976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,4000,null,8000,null,null,null,null,null,0.8,5000,0.71009999999999995,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,59,2.6030000000000002,1.2199999999999975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,3000,null,6000,null,null,null,null,null,0.7,6350,0.64570000000000005,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,60,2.714,1.2259999999999975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,2000,null,4000,null,null,null,null,null,0.60000000000000009,6350,0.64019999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,61,2.81,1.2319999999999975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,2000,null,4000,null,null,null,null,null,0.60000000000000009,5000,0.68769999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,62,2.8730000000000002,1.2379999999999975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,1500,null,3000,null,null,null,null,null,0.49999999999999994,6350,0.67210000000000003,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,63,2.952,1.2439999999999976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,2500,null,5000,null,null,null,null,null,0.49999999999999994,5000,0.65329999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,64,3,1.2499999999999976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,0,null,1000,null,null,null,null,null,0.5,6350,0.83350000000000002,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","PCP",null,6350,null,12700,null,null,null,null,null,0.8,6350,0.59540000000000004,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","PCP",null,5500,null,11000,null,null,null,null,null,0.7,6350,0.57879999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","PCP",null,5000,null,10000,null,null,null,null,null,0.60000000000000009,6350,0.56179999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","PCP",null,4500,null,9000,null,null,null,null,null,0.49999999999999994,6350,0.56730000000000003,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Catastrophic","PCP",null,6350,null,12700,null,null,null,null,null,0.8,6350,0.49409999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Gold","D/C",null,2000,null,"-",null,null,null,null,null,"-",2000,0.7792,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,3500,null,"-",null,null,null,null,null,"-",3500,0.6663,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,3000,null,"-",null,null,null,null,null,"-",3000,0.69410000000000005,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,3000,null,"-",null,null,null,null,null,"-",4000,0.64019999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,2500,null,"-",null,null,null,null,null,"-",4500,0.62019999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,1500,null,"-",null,null,null,null,null,"-",6350,0.61280000000000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Bronze","D/C",null,6000,null,"-",null,null,null,null,null,"-",6000,0.55189999999999995,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Bronze","D/C",null,4500,null,"-",null,null,null,null,null,"-",6350,0.54930000000000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Bronze","D/C",null,5500,null,"-",null,null,null,null,null,"-",6350,0.51029999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Bronze","D/C",null,3500,null,"-",null,null,null,null,null,"-",6350,0.52829999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Gold","D/C",null,2000,null,2000,null,null,null,null,null,0.8,2000,0.82289999999999996,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,3500,null,3500,null,null,null,null,null,0.8,3500,0.7036,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,3000,null,3000,null,null,null,null,null,0.8,3000,0.73250000000000004,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,3000,null,3000,null,null,null,null,null,0.7,4000,0.67569999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,2500,null,2500,null,null,null,null,null,0.6,4500,0.65449999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,1500,null,1500,null,null,null,null,null,0.5,6350,0.64759999999999995,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","D/C",null,6000,null,6000,null,null,null,null,null,0.8,6000,0.58289999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","D/C",null,4500,null,4500,null,null,null,null,null,0.7,6350,0.58030000000000004,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","D/C",null,5500,null,5500,null,null,null,null,null,0.6,6350,0.53810000000000002,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","D/C",null,3500,null,3500,null,null,null,null,null,0.5,6350,0.55740000000000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS PPO Bronze 4700","81974WI1880048",null,"ThedaCare HMO 6000","84670WI1250101",0.49209999999999998,"Aurora HMO 6000","84670WI1250107",0.49209999999999998,"Aurora and ThedaCare HMO 6000","84670WI1250117",5681.25,"Aurora and Bellin HMO 6000","84670WI1250127",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6000","84670WI1250137",{"$error":"#VALUE!"},"PPO","Bronze",4700,9400,0.2,0.5,7900,19400,"D/C","3 Free","D/C","D/C",3,"$0 preventive, D/C all others",0.54139999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS PPO Bronze 7900","81974WI1880030",null,"ThedaCare HMO 6850","84670WI1250102",0.46560000000000001,"Aurora HMO 6850","84670WI1250108",0.46560000000000001,"Aurora and ThedaCare HMO 6850","84670WI1250118",6499.35,"Aurora and Bellin HMO 6850","84670WI1250128",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6850","84670WI1250138",{"$error":"#VALUE!"},"PPO","Bronze",7900,15800,0,0.3,7900,21800,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.51219999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS PPO Catastrophic 7900","81974WI1880044",null,"ThedaCare HMO 6850 Catastrophic","84670WI1250039",0.40110000000000001,"Aurora HMO 6850 Catastrophic","84670WI1250094",0.40110000000000001,"Aurora and ThedaCare HMO 6850 Catastrophic","84670WI1250111",6499.35,"Aurora and Bellin HMO 6850 Catastrophic","84670WI1250121",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6850 Catastrophic","84670WI1250131",{"$error":"#VALUE!"},"PPO","Catastrophic",7900,15800,0,0.3,7900,21800,"D/C","3 Free","D/C","D/C",3,"$0 preventive, D/C all others",0.44130000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS PPO HDHP Bronze 5500","81974WI1880042",null,"ThedaCare HMO 5500 HDHP","84670WI1250036",0.47720000000000001,"Aurora HMO 5500 HDHP","84670WI1250091",0.47720000000000001,"Aurora and ThedaCare HMO 5500 HDHP","84670WI1250112",4999.5,"Aurora and Bellin HMO 5500 HDHP","84670WI1250122",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 5500 HDHP","84670WI1250132",{"$error":"#VALUE!"},"PPO HDHP","Bronze",5500,11000,0.3,0.5,6750,21000,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.52500000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS PPO HDHP Bronze 6750","81974WI1880049",null,"ThedaCare HMO 6450 HDHP","84670WI1250034",0.47849999999999998,"Aurora HMO 6450 HDHP","84670WI1250090",0.47849999999999998,"Aurora and ThedaCare HMO 6450 HDHP","84670WI1250113",5953.95,"Aurora and Bellin HMO 6450 HDHP","84670WI1250123",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6450 HDHP","84670WI1250133",{"$error":"#VALUE!"},"PPO HDHP","Bronze",6750,13500,0,0.3,6750,19500,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.52639999999999998]

{"sheet":"WPS Health Plan Quote","index":3,"n_rows":87,"n_cols":18,"rows_kept":87,"cut":false,"hidden":false,"merged":[[70,4,70,5],[70,6,70,7],[70,8,70,11],[69,12,69,13],[67,12,67,14],[70,12,70,14],[68,12,68,14],[67,1,67,3],[66,1,66,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[59,12,59,14],[60,12,60,14],[62,12,62,14],[66,4,68,5],[66,6,68,7],[66,8,68,11],[66,12,66,14],[57,12,57,14],[58,12,58,14],[45,12,45,14],[47,12,47,14],[49,12,49,14],[51,12,51,14],[55,12,55,14],[53,12,53,14],[105,1,105,15],[44,1,44,3],[26,12,26,14],[27,12,27,14],[28,12,28,14],[31,12,31,14],[29,12,29,14],[33,12,33,14],[60,1,60,3],[62,1,62,3],[57,7,59,7],[57,8,57,11],[57,15,59,15],[58,9,59,9],[58,10,59,10],[66,15,68,15],[39,12,39,14],[41,12,41,14],[43,12,43,14],[41,1,41,3],[43,1,43,3],[39,1,39,3],[8,1,8,15],[4,17,5,18],[45,1,45,3],[26,7,28,7],[26,8,26,11],[26,15,28,15],[27,9,28,9],[27,10,28,10],[29,1,29,3],[31,1,31,3],[33,1,33,3],[35,1,35,3],[37,1,37,3],[35,12,35,14],[26,1,26,3],[37,12,37,14],[27,1,27,3],[28,1,28,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[47,1,47,3],[49,1,49,3],[51,1,51,3],[53,1,53,3],[55,1,55,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quote Date: ",{"$f":"TODAY()","v":"2021-10-26"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valid Through: ","2022-12-31"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('WPS Health Plan Quote'!L15=\"Off Exchange\",HYPERLINK('WPS Health Plan Tables'!O2,\"Enroll Now\"),IF('WPS Health Plan Quote'!L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O1,\"Enroll Now\"),\"\"))","v":""}]
[]
[]
[]
[null,"2022 Individual ACA Plan Quote"]
[]
[]
[]
[null,null,"Applicant Name: ",null,null,null,"Effective Date: ",null,null,null,"County: "]
[]
[null,null,"Spouse: ",null,null,null,"# of Dependents: ",null,null,null,"Exchange: "]
[]
[null,null,{"$f":"IF('WPS Health Plan Tables'!J22=2,\"Household Size: \",\"\")","v":""},null,null,null,{"$f":"IF('WPS Health Plan Tables'!J22=2,\"Household Income: \",\"\")","v":""},null,null,null,{"$f":"IF('WPS Health Plan Tables'!J22=2,\"Premium Tax Credit: \",\"\")","v":""},{"$f":"'WPS Health Plan Subsidy Calcs'!C54","v":0}]
[]
[]
[]
[null,null,"Date of Birth",null,"Tobacco Status",null,{"$f":"IF(H15>0,\"Date of Birth\",\"\")","v":""},null,{"$f":"IF(H15>2,\"Date of Birth\",\"\")","v":""},null,null,{"$f":"IF(H15>4,\"Date of Birth\",\"\")","v":""},null,{"$f":"IF(H15>6,\"Date of Birth\",\"\")","v":""}]
[]
[null,"Applicant: ",null,null,null,{"$f":"IF('WPS Health Plan Quote'!H15>0,\"Dependent 1: \",\"\")","v":""},null,{"$f":"IF('WPS Health Plan Quote'!H15>2,\"Dependent 3: \",\"\")","v":""},null,null,{"$f":"IF('WPS Health Plan Quote'!H15>4,\"Dependent 5: \",\"\")","v":""},null,{"$f":"IF('WPS Health Plan Quote'!H15>6,\"Dependent 7: \",\"\")","v":""}]
[]
[null,{"$f":"IF('WPS Health Plan Tables'!G5=3,\"Spouse: \",\"\")","v":""},null,null,null,{"$f":"IF('WPS Health Plan Quote'!H15>1,\"Dependent 2: \",\"\")","v":""},null,{"$f":"IF('WPS Health Plan Quote'!H15>3,\"Dependent 4: \",\"\")","v":""},null,null,{"$f":"IF('WPS Health Plan Quote'!H15>5,\"Dependent 6: \",\"\")","v":""},null,{"$f":"IF('WPS Health Plan Quote'!H15>7,\"Dependent 8: \",\"\")","v":""}]
[]
[null,"Medical Plan Name",null,null,null,"Individual",null,"Individual Out-of-Pocket Limit               (In Only)1","         In Network Plan Copays          ",null,null,null,"Prescription Drug Copays",null,null,"Monthly Rate"]
[null,"Select Network",null,null,"Metal","Deductible","Coins.",null,"Telehealth/","PCP","Spec.","Emerg.","Preventive/Pref Gen/Non-Pref Gen/"]
[null,"(select plan name for SBC)",null,null,null,"(In Only)1","(In Only)",null,"Retail",null,null,"Room","Pref Brand/Non-Pref Brand/Specialty"]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O5,'WPS Health Plan Tables'!N5),HYPERLINK('WPS Health Plan Tables'!O4,'WPS Health Plan Tables'!N4))","v":"WPS HMO Bronze $6,500 with 3 Free PCP Visits"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO8","v":"Bronze"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA8,\"$\"&'WPS Health Plan Rating Factors'!AP8)))","v":"$6500"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG8&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR8&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC8&\"%\",100*'WPS Health Plan Rating Factors'!AR8&\"%\")))","v":"20%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE8,\"$\"&'WPS Health Plan Rating Factors'!AT8)))","v":"$8700"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG8,'WPS Health Plan Rating Factors'!AV8)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH8,'WPS Health Plan Rating Factors'!AW8)))","v":"3 Free"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI8,'WPS Health Plan Rating Factors'!AX8)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ8,'WPS Health Plan Rating Factors'!AY8)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ8,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK8,'WPS Health Plan Rating Factors'!BA8)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC8-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC8-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O9,'WPS Health Plan Tables'!N9),HYPERLINK('WPS Health Plan Tables'!O8,'WPS Health Plan Tables'!N8))","v":"WPS HMO Bronze $7,500"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO9","v":"Bronze"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA9,\"$\"&'WPS Health Plan Rating Factors'!AP9)))","v":"$7500"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG9&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR9&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC9&\"%\",100*'WPS Health Plan Rating Factors'!AR9&\"%\")))","v":"40%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE9,\"$\"&'WPS Health Plan Rating Factors'!AT9)))","v":"$8700"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG9,'WPS Health Plan Rating Factors'!AV9)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH9,'WPS Health Plan Rating Factors'!AW9)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI9,'WPS Health Plan Rating Factors'!AX9)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ9,'WPS Health Plan Rating Factors'!AY9)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ9,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK9,'WPS Health Plan Rating Factors'!BA9)))","v":"$0 / $15/ $30 / $125 / $250 / $750 Ded. 40% Coins."},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC9-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC9-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O13,'WPS Health Plan Tables'!N13),HYPERLINK('WPS Health Plan Tables'!O12,'WPS Health Plan Tables'!N12))","v":"WPS HMO Bronze $8,700"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO10","v":"Bronze"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA10,\"$\"&'WPS Health Plan Rating Factors'!AP10)))","v":"$8700"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG10&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR10&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC10&\"%\",100*'WPS Health Plan Rating Factors'!AR10&\"%\")))","v":"0%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE10,\"$\"&'WPS Health Plan Rating Factors'!AT10)))","v":"$8700"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG10,'WPS Health Plan Rating Factors'!AV10)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH10,'WPS Health Plan Rating Factors'!AW10)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI10,'WPS Health Plan Rating Factors'!AX10)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ10,'WPS Health Plan Rating Factors'!AY10)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ10,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK10,'WPS Health Plan Rating Factors'!BA10)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC10-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC10-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),HYPERLINK('WPS Health Plan Tables'!O22,'WPS Health Plan Tables'!N22),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),HYPERLINK('WPS Health Plan Tables'!O21,'WPS Health Plan Tables'!N21),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),HYPERLINK('WPS Health Plan Tables'!O20,'WPS Health Plan Tables'!N20),HYPERLINK('WPS Health Plan Tables'!O17,'WPS Health Plan Tables'!N17)))),HYPERLINK('WPS Health Plan Tables'!O16,'WPS Health Plan Tables'!N16))","v":"WPS HMO Silver $4,500"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO11","v":"Silver"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA11,\"$\"&'WPS Health Plan Rating Factors'!AP11)))","v":"$4500"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG11&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR11&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC11&\"%\",100*'WPS Health Plan Rating Factors'!AR11&\"%\")))","v":"30%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE11,\"$\"&'WPS Health Plan Rating Factors'!AT11)))","v":"$8700"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG11,'WPS Health Plan Rating Factors'!AV11)))","v":"$0/$10"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH11,'WPS Health Plan Rating Factors'!AW11)))","v":45},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI11,'WPS Health Plan Rating Factors'!AX11)))","v":90},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ11,'WPS Health Plan Rating Factors'!AY11)))","v":500},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ11,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK11,'WPS Health Plan Rating Factors'!BA11)))","v":"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins."},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC11-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC11-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),HYPERLINK('WPS Health Plan Tables'!O29,'WPS Health Plan Tables'!N29),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),HYPERLINK('WPS Health Plan Tables'!O28,'WPS Health Plan Tables'!N28),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),HYPERLINK('WPS Health Plan Tables'!O27,'WPS Health Plan Tables'!N27),HYPERLINK('WPS Health Plan Tables'!O24,'WPS Health Plan Tables'!N24)))),HYPERLINK('WPS Health Plan Tables'!O23,'WPS Health Plan Tables'!N23))","v":"WPS HMO Silver $5,000"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO12","v":"Silver"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA12,\"$\"&'WPS Health Plan Rating Factors'!AP12)))","v":"$5000"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG12&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR12&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC12&\"%\",100*'WPS Health Plan Rating Factors'!AR12&\"%\")))","v":"20%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE12,\"$\"&'WPS Health Plan Rating Factors'!AT12)))","v":"$8700"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG12,'WPS Health Plan Rating Factors'!AV12)))","v":"$0/$10"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH12,'WPS Health Plan Rating Factors'!AW12)))","v":45},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI12,'WPS Health Plan Rating Factors'!AX12)))","v":90},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ12,'WPS Health Plan Rating Factors'!AY12)))","v":500},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ12,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK12,'WPS Health Plan Rating Factors'!BA12)))","v":"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins."},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC12-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC12-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),HYPERLINK('WPS Health Plan Tables'!O36,'WPS Health Plan Tables'!N36),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),HYPERLINK('WPS Health Plan Tables'!O35,'WPS Health Plan Tables'!N35),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),HYPERLINK('WPS Health Plan Tables'!O34,'WPS Health Plan Tables'!N34),HYPERLINK('WPS Health Plan Tables'!O31,'WPS Health Plan Tables'!N31)))),HYPERLINK('WPS Health Plan Tables'!O30,'WPS Health Plan Tables'!N30))","v":"WPS HMO Silver $7,500"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO13","v":"Silver"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA13,\"$\"&'WPS Health Plan Rating Factors'!AP13)))","v":"$7500"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG13&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR13&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC13&\"%\",100*'WPS Health Plan Rating Factors'!AR13&\"%\")))","v":"0%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE13,\"$\"&'WPS Health Plan Rating Factors'!AT13)))","v":"$7500"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG13,'WPS Health Plan Rating Factors'!AV13)))","v":"$0/$10"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH13,'WPS Health Plan Rating Factors'!AW13)))","v":45},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI13,'WPS Health Plan Rating Factors'!AX13)))","v":90},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ13,'WPS Health Plan Rating Factors'!AY13)))","v":500},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ13,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK13,'WPS Health Plan Rating Factors'!BA13)))","v":"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins."},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC13-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC13-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O38,'WPS Health Plan Tables'!N38),HYPERLINK('WPS Health Plan Tables'!O37,'WPS Health Plan Tables'!N37))","v":"WPS HMO Gold $3,000"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO14","v":"Gold"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA14,\"$\"&'WPS Health Plan Rating Factors'!AP14)))","v":"$3000"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG14&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR14&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC14&\"%\",100*'WPS Health Plan Rating Factors'!AR14&\"%\")))","v":"20%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE14,\"$\"&'WPS Health Plan Rating Factors'!AT14)))","v":"$6500"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG14,'WPS Health Plan Rating Factors'!AV14)))","v":"$0/$10"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH14,'WPS Health Plan Rating Factors'!AW14)))","v":35},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI14,'WPS Health Plan Rating Factors'!AX14)))","v":70},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ14,'WPS Health Plan Rating Factors'!AY14)))","v":450},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ14,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK14,'WPS Health Plan Rating Factors'!BA14)))","v":"$0 / $5 / $15 / $50 / $100 / $750 Ded. 40% Coins."},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC14-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC14-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O42,'WPS Health Plan Tables'!N42),HYPERLINK('WPS Health Plan Tables'!O41,'WPS Health Plan Tables'!N41))","v":"WPS HMO Catastrophic $8,700 with 3 Free PCP Visits"},null,null,"Catastrophic2",{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA15,\"$\"&'WPS Health Plan Rating Factors'!AP15)))","v":"$8700"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG15&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR15&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC15&\"%\",100*'WPS Health Plan Rating Factors'!AR15&\"%\")))","v":"0%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE15,\"$\"&'WPS Health Plan Rating Factors'!AT15)))","v":"$8700"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG15,'WPS Health Plan Rating Factors'!AV15)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH15,'WPS Health Plan Rating Factors'!AW15)))","v":"3 Free"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI15,'WPS Health Plan Rating Factors'!AX15)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ15,'WPS Health Plan Rating Factors'!AY15)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ15,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK15,'WPS Health Plan Rating Factors'!BA15)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"'WPS Health Plan Rating Factors'!BC15","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O44,'WPS Health Plan Tables'!N44),HYPERLINK('WPS Health Plan Tables'!O43,'WPS Health Plan Tables'!N43))","v":"WPS HMO HDHP Bronze $6,000"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO16","v":"Bronze"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA16,\"$\"&'WPS Health Plan Rating Factors'!AP16)))","v":"$6000"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG16&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR16&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC16&\"%\",100*'WPS Health Plan Rating Factors'!AR16&\"%\")))","v":"30%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE16,\"$\"&'WPS Health Plan Rating Factors'!AT16)))","v":"$7050"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG16,'WPS Health Plan Rating Factors'!AV16)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH16,'WPS Health Plan Rating Factors'!AW16)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI16,'WPS Health Plan Rating Factors'!AX16)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ16,'WPS Health Plan Rating Factors'!AY16)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ16,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK16,'WPS Health Plan Rating Factors'!BA16)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC16-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC16-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O48,'WPS Health Plan Tables'!N48),HYPERLINK('WPS Health Plan Tables'!O47,'WPS Health Plan Tables'!N47))","v":"WPS HMO HDHP Bronze $6,830"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO17","v":"Bronze"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA17,\"$\"&'WPS Health Plan Rating Factors'!AP17)))","v":"$6830"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG17&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR17&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC17&\"%\",100*'WPS Health Plan Rating Factors'!AR17&\"%\")))","v":"0%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE17,\"$\"&'WPS Health Plan Rating Factors'!AT17)))","v":"$6830"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG17,'WPS Health Plan Rating Factors'!AV17)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH17,'WPS Health Plan Rating Factors'!AW17)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI17,'WPS Health Plan Rating Factors'!AX17)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ17,'WPS Health Plan Rating Factors'!AY17)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ17,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK17,'WPS Health Plan Rating Factors'!BA17)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC17-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC17-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O52,'WPS Health Plan Tables'!N52),HYPERLINK('WPS Health Plan Tables'!O51,'WPS Health Plan Tables'!N51))","v":"WPS HMO HDHP Bronze $7,050"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO18","v":"Bronze"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA18,\"$\"&'WPS Health Plan Rating Factors'!AP18)))","v":"$7050"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG18&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR18&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC18&\"%\",100*'WPS Health Plan Rating Factors'!AR18&\"%\")))","v":"0%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE18,\"$\"&'WPS Health Plan Rating Factors'!AT18)))","v":"$7050"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG18,'WPS Health Plan Rating Factors'!AV18)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH18,'WPS Health Plan Rating Factors'!AW18)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI18,'WPS Health Plan Rating Factors'!AX18)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ18,'WPS Health Plan Rating Factors'!AY18)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ18,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK18,'WPS Health Plan Rating Factors'!BA18)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC18-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC18-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),HYPERLINK('WPS Health Plan Tables'!O61,'WPS Health Plan Tables'!N61),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),HYPERLINK('WPS Health Plan Tables'!O60,'WPS Health Plan Tables'!N60),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),HYPERLINK('WPS Health Plan Tables'!O59,'WPS Health Plan Tables'!N59),HYPERLINK('WPS Health Plan Tables'!O56,'WPS Health Plan Tables'!N56)))),HYPERLINK('WPS Health Plan Tables'!O55,'WPS Health Plan Tables'!N55))","v":"WPS HMO HDHP Silver $4,500"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO19","v":"Silver"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA19,\"$\"&'WPS Health Plan Rating Factors'!AP19)))","v":"$4500"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG19&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR19&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC19&\"%\",100*'WPS Health Plan Rating Factors'!AR19&\"%\")))","v":"20%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE19,\"$\"&'WPS Health Plan Rating Factors'!AT19)))","v":"$7050"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG19,'WPS Health Plan Rating Factors'!AV19)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH19,'WPS Health Plan Rating Factors'!AW19)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI19,'WPS Health Plan Rating Factors'!AX19)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ19,'WPS Health Plan Rating Factors'!AY19)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ19,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK19,'WPS Health Plan Rating Factors'!BA19)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC19-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC19-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),HYPERLINK('WPS Health Plan Tables'!O68,'WPS Health Plan Tables'!N68),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),HYPERLINK('WPS Health Plan Tables'!O67,'WPS Health Plan Tables'!N67),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),HYPERLINK('WPS Health Plan Tables'!O66,'WPS Health Plan Tables'!N66),HYPERLINK('WPS Health Plan Tables'!O63,'WPS Health Plan Tables'!N63)))),HYPERLINK('WPS Health Plan Tables'!O62,'WPS Health Plan Tables'!N62))","v":"WPS HMO HDHP Silver $5,250"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO20","v":"Silver"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA20,\"$\"&'WPS Health Plan Rating Factors'!AP20)))","v":"$5250"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG20&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR20&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC20&\"%\",100*'WPS Health Plan Rating Factors'!AR20&\"%\")))","v":"0%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE20,\"$\"&'WPS Health Plan Rating Factors'!AT20)))","v":"$5250"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG20,'WPS Health Plan Rating Factors'!AV20)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH20,'WPS Health Plan Rating Factors'!AW20)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI20,'WPS Health Plan Rating Factors'!AX20)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ20,'WPS Health Plan Rating Factors'!AY20)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ20,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK20,'WPS Health Plan Rating Factors'!BA20)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC20-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC20-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),HYPERLINK('WPS Health Plan Tables'!O75,'WPS Health Plan Tables'!N75),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),HYPERLINK('WPS Health Plan Tables'!O74,'WPS Health Plan Tables'!N74),IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),HYPERLINK('WPS Health Plan Tables'!O73,'WPS Health Plan Tables'!N73),HYPERLINK('WPS Health Plan Tables'!O70,'WPS Health Plan Tables'!N70)))),HYPERLINK('WPS Health Plan Tables'!O69,'WPS Health Plan Tables'!N69))","v":"WPS HMO HDHP Silver $6,125"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO21","v":"Silver"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BE21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BP21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CA21,\"$\"&'WPS Health Plan Rating Factors'!AP21)))","v":"$6125"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),100*'WPS Health Plan Rating Factors'!BG21&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),100*'WPS Health Plan Rating Factors'!BR21&\"%\",IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),100*'WPS Health Plan Rating Factors'!CC21&\"%\",100*'WPS Health Plan Rating Factors'!AR21&\"%\")))","v":"0%"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),\"$\"&'WPS Health Plan Rating Factors'!BI21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),\"$\"&'WPS Health Plan Rating Factors'!BT21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),\"$\"&'WPS Health Plan Rating Factors'!CE21,\"$\"&'WPS Health Plan Rating Factors'!AT21)))","v":"$6125"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BK21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BV21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CG21,'WPS Health Plan Rating Factors'!AV21)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BL21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BW21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CH21,'WPS Health Plan Rating Factors'!AW21)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BM21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BX21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CI21,'WPS Health Plan Rating Factors'!AX21)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BN21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BY21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CJ21,'WPS Health Plan Rating Factors'!AY21)))","v":"D/C"},{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1,'WPS Health Plan Subsidy Calcs'!$D$4<=1.5),'WPS Health Plan Rating Factors'!BO21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>1.5,'WPS Health Plan Subsidy Calcs'!$D$4<=2),'WPS Health Plan Rating Factors'!BZ21,IF(AND('WPS Health Plan Subsidy Calcs'!$D$4>2,'WPS Health Plan Subsidy Calcs'!$D$4<=2.5),'WPS Health Plan Rating Factors'!CK21,'WPS Health Plan Rating Factors'!BA21)))","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC21-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC21-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,"Medical Plan Name",null,null,null,"Individual",null,"Individual Out-of-Pocket Limit               (In Only)1","         In Network Plan Copays          ",null,null,null,"Prescription Drug Copays",null,null,"Monthly Rate"]
[null,"Select Network",null,null,"Metal","Deductible","Coins.",null,"Telehealth/","PCP","Spec.","Emerg.","Preventive/Pref Gen/Non-Pref Gen/"]
[null,"(select plan name for SBC)",null,null,null,"(In Only)1","(In Only)",null,"Retail",null,null,"Room","Pref Brand/Non-Pref Brand/Specialty"]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O477,'WPS Health Plan Tables'!N77),HYPERLINK('WPS Health Plan Tables'!O76,'WPS Health Plan Tables'!N76))","v":"WPS POS Bronze $8,700"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO22","v":"Bronze"},{"$f":"\"$\"&'WPS Health Plan Rating Factors'!AP22&\"/$\"&'WPS Health Plan Rating Factors'!AQ22","v":"$8700/$17400"},{"$f":"100*'WPS Health Plan Rating Factors'!AR22&\"% / \"&100*'WPS Health Plan Rating Factors'!AS22&\"%\"","v":"0% / 30%"},{"$f":"\"$\"&'WPS Health Plan Rating Factors'!AT22&\"/$\"&'WPS Health Plan Rating Factors'!AU22","v":"$8700/$23400"},{"$f":"'WPS Health Plan Rating Factors'!AV22","v":"D/C"},{"$f":"'WPS Health Plan Rating Factors'!AW22","v":"D/C"},{"$f":"'WPS Health Plan Rating Factors'!AX22","v":"D/C"},{"$f":"'WPS Health Plan Rating Factors'!AY22","v":"D/C"},{"$f":"'WPS Health Plan Rating Factors'!BA22","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC22-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC22-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"IF(L15=\"On Exchange\",HYPERLINK('WPS Health Plan Tables'!O81,'WPS Health Plan Tables'!N81),HYPERLINK('WPS Health Plan Tables'!O80,'WPS Health Plan Tables'!N80))","v":"WPS POS HDHP Bronze $6,000"},null,null,{"$f":"'WPS Health Plan Rating Factors'!AO23","v":"Bronze"},{"$f":"\"$\"&'WPS Health Plan Rating Factors'!AP23&\"/$\"&'WPS Health Plan Rating Factors'!AQ23","v":"$6000/$12000"},{"$f":"100*'WPS Health Plan Rating Factors'!AR23&\"% / \"&100*'WPS Health Plan Rating Factors'!AS23&\"%\"","v":"30% / 50%"},{"$f":"\"$\"&'WPS Health Plan Rating Factors'!AT23&\"/$\"&'WPS Health Plan Rating Factors'!AU23","v":"$7050/$22000"},{"$f":"'WPS Health Plan Rating Factors'!AV23","v":"D/C"},{"$f":"'WPS Health Plan Rating Factors'!AW23","v":"D/C"},{"$f":"'WPS Health Plan Rating Factors'!AX23","v":"D/C"},{"$f":"'WPS Health Plan Rating Factors'!AY23","v":"D/C"},{"$f":"'WPS Health Plan Rating Factors'!BA23","v":"$0 preventive, D/C all others"},null,null,{"$f":"IF('WPS Health Plan Rating Factors'!BC23-'WPS Health Plan Quote'!$L$17<0,0,'WPS Health Plan Rating Factors'!BC23-'WPS Health Plan Quote'!$L$17)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,"Optional Dental Plan",null,null,"Annual Maximum Benefit",null,"Annual Deductible",null,"Diagnostic & Preventive Care",null,null,null,null,null,null,"Monthly Rate"]
[null,"(select plan for Brochure)",null,null,null,null,null,null,null,null,null,null,"Restorative Services"]
[]
[]
[null,{"$f":"HYPERLINK('WPS Health Plan Tables'!O85,'WPS Health Plan Tables'!N85)","v":"Delta Dental PPO Individual Plan"},null,null,"$1,200 per person",null,"$50 per person",null,"20% Coinsurance after Deductible",null,null,null,"50% after Deductible",null,null,{"$f":"SUM('WPS Health Plan Rating Factors'!CS15:CU15)","v":0}]
[]
[]
[null,"D/C = Deductible & Coinsurance, PCP = Primary Care Practitioner, HMO = Health Maintenance Organizations, POS = Point of Service"]
[]
[null,"Premium and Subsidy estimates are based on the information you have provided. Actual rates will be based on the information in your signed application."]
[]
[null,"Plans offered on the Federal Exchange can be issued to applicants under the age of 18."]
[]
[null,"1Family deductibles and out-of-pocket limits are 2x the individual amounts."]
[]
[null,"2The catastrophic plan is only available to people under age 30 or those who qualify for a hardship exemption from the Federally Facilitated Marketplace (FFM)."]
[]
[null,{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!D4<1,'WPS Health Plan Quote'!H17<>\"\"),'WPS Health Plan Subsidy Calcs'!A95,IF(AND('WPS Health Plan Subsidy Calcs'!D4<=2,'WPS Health Plan Subsidy Calcs'!D4>1,'WPS Health Plan Rating Factors'!CQ13=0),'WPS Health Plan Subsidy Calcs'!A94,IF(AND('WPS Health Plan Subsidy Calcs'!D4<=2,'WPS Health Plan Subsidy Calcs'!D4>1,'WPS Health Plan Rating Factors'!CQ13>0),'WPS Health Plan Subsidy Calcs'!A94,IF(AND('WPS Health Plan Subsidy Calcs'!D4<=3.0633,'WPS Health Plan Subsidy Calcs'!D4>2,'WPS Health Plan Rating Factors'!CQ13>0),'WPS Health Plan Subsidy Calcs'!A97,\"\"))))","v":""}]
[]
[null,{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!D4<1,'WPS Health Plan Quote'!H17<>\"\"),'WPS Health Plan Subsidy Calcs'!A96,IF(AND('WPS Health Plan Subsidy Calcs'!D4<=2,'WPS Health Plan Subsidy Calcs'!D4>1,'WPS Health Plan Rating Factors'!CQ13=0),\"\",IF(AND('WPS Health Plan Subsidy Calcs'!D4<=2,'WPS Health Plan Subsidy Calcs'!D4>1,'WPS Health Plan Rating Factors'!CQ13>0),'WPS Health Plan Subsidy Calcs'!A97,IF(AND('WPS Health Plan Subsidy Calcs'!D4<=3.0633,'WPS Health Plan Subsidy Calcs'!D4>2,'WPS Health Plan Rating Factors'!CQ13>0),'WPS Health Plan Subsidy Calcs'!A98,\"\"))))","v":""}]
[null,{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!D4<1,'WPS Health Plan Quote'!H17<>\"\"),\"\",IF(AND('WPS Health Plan Subsidy Calcs'!D4<=2,'WPS Health Plan Subsidy Calcs'!D4>1,'WPS Health Plan Rating Factors'!CQ13=0),\"\",IF(AND('WPS Health Plan Subsidy Calcs'!D4<=2,'WPS Health Plan Subsidy Calcs'!D4>1,'WPS Health Plan Rating Factors'!CQ13>0),'WPS Health Plan Subsidy Calcs'!A98,IF(AND('WPS Health Plan Subsidy Calcs'!D4<=3.0633,'WPS Health Plan Subsidy Calcs'!D4>2,'WPS Health Plan Rating Factors'!CQ13>0),\"\",\"\"))))","v":""}]

{"sheet":"WPS Health Plan Tables","index":4,"n_rows":85,"n_cols":116,"rows_kept":85,"cut":false,"hidden":true,"merged":[[3,1,3,2],[3,5,3,6],[3,8,3,9],[9,5,9,6],[9,8,9,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"On Exchange Link","https://wps.healthsherpa.com/?_agent_id=wps"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Off Exchange Link","https://my.wpshealth.com/en/Individual/healthplanhome?WebsiteId=ahsnpwa&state=pjn2yxr&producttype=tvewa9w "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE: These plan names are supposed to have \"| Select Network\" at the end, but do to size constraints, im leaving that off and putting it in the title of the categorey"]
[null,"County Selection",null,null,null,"Spouse Selection",null,null,"App. Tobacco",null,null,null,null,"WPS HMO Bronze $6,500 with 3 Free PCP Visits","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250150-00.pdf"]
[null,null,null,null,null,"Indicator",{"$f":"IF('WPS Health Plan Quote'!D15=G6,1,IF('WPS Health Plan Quote'!D15=G7,2,3))","v":1},null,"Indicator",{"$f":"IF('WPS Health Plan Quote'!E23=J6,1,IF(#REF!=J7,2,3))","v":1},null,null,null,"WPS HMO Bronze $6,500 with 3 Free PCP Visits","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250150-01.pdf"]
[null,"Brown",2,null,null,1,null,null,1,null,null,null,null,"WPS HMO Bronze $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250150-02.pdf"]
[null,"Calumet",3,null,null,2,"No",null,2,"No",null,null,null,"WPS HMO Bronze $6,500 CSR Limited with 3 Free PCP Visits","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250150-03.pdf"]
[null,"Dodge",4,null,null,3,"Yes",null,3,"Yes",null,null,null,"WPS HMO Bronze $7,500","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250151-00.pdf"]
[null,"Door",5,null,null,null,null,null,null,null,null,null,null,"WPS HMO Bronze $7,500","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250151-01.pdf"]
[null,"Fond du Lac",6,null,null,"Dependent Sel.",null,null,"Spouse Tabacco",null,null,null,null,"WPS HMO Bronze $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250151-02.pdf"]
[null,"Green Lake",7,null,null,1,null,null,"Indicator",{"$f":"IF('WPS Health Plan Quote'!#REF!=J12,1,IF(#REF!=J13,2,3))","v":{"$error":"#REF!"}},null,null,null,"WPS HMO Bronze $7,500 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250151-03.pdf"]
[null,"Kenosha",8,null,null,2,0,null,1,null,null,null,null,"WPS HMO Bronze $8,700","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250149-00.pdf"]
[null,"Kewaunee",9,null,null,3,1,null,2,"No",null,null,null,"WPS HMO Bronze $8,700","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250149-01.pdf"]
[null,"Manitowoc",10,null,null,4,2,null,3,"Yes",null,null,null,"WPS HMO Bronze $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250149-02.pdf"]
[null,"Marinette",11,null,null,5,3,null,null,null,null,null,null,"WPS HMO Bronze $8,700 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250149-03.pdf"]
[null,"Marquette",12,null,null,6,4,null,"Under Age 26?",null,null,null,null,"WPS HMO Silver $4,500","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250153-00.pdf"]
[null,"Milwaukee",13,null,null,7,5,null,"Eff Date",{"$f":"DATE(YEAR('WPS Health Plan Quote'!H13),MONTH('WPS Health Plan Quote'!H13),DAY('WPS Health Plan Quote'!H13))","v":"00:00:00"},null,null,null,"WPS HMO Silver $4,500","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250153-01.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*#REF!,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DD$12,2)","v":{"$error":"#REF!"}}]
[null,"Oconto",14,null,null,8,6,null,"Age",{"$f":"EDATE(DATE(YEAR('WPS Health Plan Quote'!H13),MONTH('WPS Health Plan Quote'!H13),DAY('WPS Health Plan Quote'!H13)),-312)","v":{"$error":"#NUM!"}},null,null,null,"WPS HMO Silver $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250153-02.pdf"]
[null,"Outagamie",15,null,null,9,7,null,null,null,null,null,null,"WPS HMO Silver $4,500 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250153-03.pdf"]
[null,"Ozaukee",16,null,null,10,8,null,null,null,null,null,null,"WPS HMO Silver $4,200 CSR 73","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250153-04.pdf"]
[null,"Racine",17,null,null,11,9,null,"Exchange Indicator",null,null,null,null,"WPS HMO Silver $1,100 CSR 87","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250153-05.pdf"]
[null,"Sheboygan",18,null,null,12,10,null,"Indicator",{"$f":"IF('WPS Health Plan Quote'!L15=J23,1,IF('WPS Health Plan Quote'!L15=J24,2,3))","v":1},null,null,null,"WPS HMO Silver $100 CSR 94","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250153-06.pdf"]
[null,"Washington",19,null,null,null,null,null,1,null,null,null,null,"WPS HMO Silver $5,000","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250154-00.pdf"]
[null,"Waukesha",20,null,null,null,null,null,2,"On Exchange",null,null,null,"WPS HMO Silver $5,000","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250154-01.pdf"]
[null,"Waupaca",21,null,null,null,null,null,3,"Off Exchange",null,null,null,"WPS HMO Silver $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250154-02.pdf"]
[null,"Waushara",22,null,null,null,null,null,null,null,null,null,null,"WPS HMO Silver $5,000 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250154-03.pdf"]
[null,"Winnebago",23,null,null,null,null,null,null,null,null,null,null,"WPS HMO Silver $4,300 CSR 73","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250154-04.pdf"]
[null,null,null,null,null,null,null,null,"Under Age 18?",null,null,null,null,"WPS HMO Silver $1,350 CSR 87","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250154-05.pdf"]
[null,null,null,null,null,null,null,null,"Eff Date",{"$f":"DATE(YEAR('WPS Health Plan Quote'!H13),MONTH('WPS Health Plan Quote'!H13),DAY('WPS Health Plan Quote'!H13))","v":"00:00:00"},null,null,null,"WPS HMO Silver $200 CSR 94","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250154-06.pdf"]
[null,null,null,null,null,null,null,null,"Age",{"$f":"IF(J22=2,DATE(9999,12,31),EDATE(DATE(YEAR('WPS Health Plan Quote'!H13),MONTH('WPS Health Plan Quote'!H13),DAY('WPS Health Plan Quote'!H13)),-216))","v":{"$error":"#NUM!"}},null,null,null,"WPS HMO Silver $7,500","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250152-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Silver $7,500","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250152-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Silver $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250152-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Silver $7,500 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250152-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Silver $5,250 CSR 73","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250152-04.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Silver $1,400 CSR 87","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250152-05.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Silver $300 CSR 94","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250152-06.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Gold $3,000","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250155-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Gold $3,000","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250155-01.pdf"]
[null,null,null,null,null,{"$f":"COUNTA(#REF!)","v":1},null,null,null,null,null,null,null,"WPS HMO Gold $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250155-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Gold $3,000 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250155-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Catastrophic $8,700 with 3 Free PCP Visits","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250156-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO Catastrophic $8,700 with 3 Free PCP Visits","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250156-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $6,000","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250159-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $6,000","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250159-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250159-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $6,000 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250159-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $6,830","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250158-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $6,830","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250158-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250158-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $6,830 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250158-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $7,050","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250157-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $7,050","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250157-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250157-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Bronze $7,050 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250157-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $4,500","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250160-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $4,500","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250160-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250160-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $4,500 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250160-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $2,800 CSR 73","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250160-04.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $1,400 CSR 87","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250160-05.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $225 CSR 94","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250160-06.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $5,250","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250161-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $5,250","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250161-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250161-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $5,250 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250161-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $4,200 CSR 73","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250161-04.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $1,700 CSR 87","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250161-05.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $625 CSR 94","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250161-06.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $6,125","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250162-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $6,125","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250162-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250162-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $6,125 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250162-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $4,200 CSR 73","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250162-04.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $1,700 CSR 87","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250162-05.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS HMO HDHP Silver $625 CSR 94","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1250162-06.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS POS Bronze $8,700","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1270149-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS POS Bronze $8,700","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1270149-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS POS Bronze $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1270149-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS POS Bronze $8,700 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1270149-03.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS POS HDHP Bronze $6,000","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1270159-00.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS POS HDHP Bronze $6,000","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1270159-01.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS POS HDHP Bronze $0 CSR Zero","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1270159-02.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WPS POS HDHP Bronze $6,000 CSR Limited","https://www.wpshealth.com/resources/sbc/files/2022/84670WI1270159-03.pdf"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta Dental PPO Individual Plan","https://secure.wpsic.com/sales-materials/files/33873_wps-optional-dental-coverage.pdf"]

{"sheet":"WPS Health Plan Rating Factors","index":5,"n_rows":113,"n_cols":117,"rows_kept":113,"cut":false,"hidden":true,"merged":[[5,56,5,66],[5,67,5,77],[5,78,5,88]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eff. Date",{"$f":"'WPS Health Plan Quote'!H13","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Calc Date"]
[]
[null,null,null,null,null,null,null,null,"On/Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Member","Applicant","Spouse","Dep. 1","Dep. 2","Dep. 3","Dep. 4","Dep. 5","Dep. 6","Dep. 7","Dep. 8","Dep. 9","Dep. 10",null,null,null,null,null,"TOTAL"]
[null,null,null,null,null,null,null,"PPO",{"$f":"VLOOKUP('WPS Health Plan Quote'!L13,'WPS Health Plan Tables'!$B$5:$C$27,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,"Original",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOB",{"$f":"IF('WPS Health Plan Quote'!C23=\"\",\"\",'WPS Health Plan Quote'!C23)","v":""},{"$f":"IF('WPS Health Plan Quote'!C25=\"\",\"\",'WPS Health Plan Quote'!C25)","v":""},{"$f":"IF('WPS Health Plan Quote'!G23=\"\",\"\",'WPS Health Plan Quote'!G23)","v":""},{"$f":"IF('WPS Health Plan Quote'!G25=\"\",\"\",'WPS Health Plan Quote'!G25)","v":""},{"$f":"IF('WPS Health Plan Quote'!I23=\"\",\"\",'WPS Health Plan Quote'!I23)","v":""},{"$f":"IF('WPS Health Plan Quote'!I25=\"\",\"\",'WPS Health Plan Quote'!I25)","v":""},{"$f":"IF('WPS Health Plan Quote'!L23=\"\",\"\",'WPS Health Plan Quote'!L23)","v":""},{"$f":"IF('WPS Health Plan Quote'!L25=\"\",\"\",'WPS Health Plan Quote'!L25)","v":""},{"$f":"IF('WPS Health Plan Quote'!N23=\"\",\"\",'WPS Health Plan Quote'!N23)","v":""},{"$f":"IF('WPS Health Plan Quote'!N25=\"\",\"\",'WPS Health Plan Quote'!N25)","v":""},{"$f":"IF('WPS Health Plan Rating Factors'!DD39=\"\",\"\",'WPS Health Plan Rating Factors'!DD39)","v":""},{"$f":"IF('WPS Health Plan Rating Factors'!DD41=\"\",\"\",'WPS Health Plan Rating Factors'!DD41)","v":""},null,null,null,null,null,null,null,null,"Value of the"]
[null,null,null,"Age","Tobacco",null,null,"HDHP",2,null,null,null,null,null,null,"PPO",1,null,null,"Plan Order",null,"Aspirus Arise","Aspirus Arise","Aspirus Arise","ThedaCare","ThedaCare","ThedaCare","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora","Aurora",null,null,null,null,null,null,null,null,"Retail","PCP","SPC","ER",null,null,"POS",null,null,"Poverty Level 101-150",null,null,null,null,null,null,null,null,null,null,"Poverty Level 151%-200%",null,null,null,null,null,null,null,null,null,null,"Poverty Level 201%-250%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age",{"$f":"IF(MONTH(IF(CS2=\"\",$CS$1,CS2))<MONTH(CS5),YEAR(IF(CS2=\"\",$CS$1,CS2))-YEAR(CS5)-1,IF(MONTH(IF(CS2=\"\",$CS$1,CS2))>MONTH(CS5),YEAR(IF(CS2=\"\",$CS$1,CS2))-YEAR(CS5),IF(DAY(IF(CS2=\"\",$CS$1,CS2))<DAY(CS5),YEAR(IF(CS2=\"\",$CS$1,CS2))-YEAR(CS5)-1,YEAR(IF(CS2=\"\",$CS$1,CS2))-YEAR(CS5))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,"For Subsidy Calculator","Smoker Surcharge"]
["Index Rate",null,"Age","Factor","Factor",null,null,"County","OCI Region","Factor","Network 1","Network 2","Network 3",null,null,"Network","HMO Factor","POS Factor",null,"Plan Number","AV Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Name","HIOS #","Pricing Value","Plan Type","Metal","Deductible (IN)","Deductible (OUT)","Coins. (IN)","Coins. (OUT)","OOP Max (IN)","OOP Max (OUT)","Copay","Copay","Copay","Copay","Free\nPCP Visits","Prev/Gen-Prf/Gen-Oth/Brand-Prf/Brand-Oth/Spcl","Factor","Rate","Metal","Deductible (IN)","Deductible (OUT)","Coins. (IN)","Coins. (OUT)","OOP Max (IN)","OOP Max (OUT)","Retail","PCP","SPC","ER","Prescription Plan\nPreventive/Generic/Preferred/\nNon-Preferred/Specialty","Deductible (IN)","Deductible (OUT)","Coins. (IN)","Coins. (OUT)","OOP Max (IN)","OOP Max (OUT)","Retail","PCP","SPC","ER","Prescription Plan\nPreventive/Generic/Preferred/\nNon-Preferred/Specialty","Deductible (IN)","Deductible (OUT)","Coins. (IN)","Coins. (OUT)","OOP Max (IN)","OOP Max (OUT)","Retail","PCP","SPC","ER","Prescription Plan\nPreventive/Generic/Preferred/\nNon-Preferred/Specialty",null,null,null,null,null,null,"Tobacco",{"$f":"IF('WPS Health Plan Quote'!E23=\"Yes\",3,1)","v":1},{"$f":"IF('WPS Health Plan Quote'!E25=\"Yes\",3,1)","v":1},1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,"Always Assume No Smoker","and children under 19"]
[654.74,null,0,0.76500000000000001,1,null,1,null,null,0,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,2,"Select",0,null,null,15,null,"WPS HMO Bronze $6,500 with 3 Free PCP Visits | Select Network","84670WI1250150",null,"ThedaCare HMO 6000","84670WI1250101",0.48699999999999999,"Aurora HMO 6000","84670WI1250107",0.48699999999999999,"Aurora and ThedaCare HMO 6000","84670WI1250117",5681.25,"Aurora and Bellin HMO 6000","84670WI1250127",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6000","84670WI1250137",{"$error":"#VALUE!"},"HMO","Bronze",6500,"-",0.2,"-",8700,"-","D/C","3 Free","D/C","D/C",3,"$0 preventive, D/C all others",0.51749999999999996,{"$f":"ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Bronze",6500,"-",0.2,"-",8700,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others",6500,"-",0.2,"-",8700,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others",6500,"-",0.2,"-",8700,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"EE, SP, DP Over 20 Value",{"$f":"IF(CS5=\"\",0,VLOOKUP(CS6,$C$8:$E$58,2)*IF(CS7=3,VLOOKUP(CS6,$C$8:$E$58,3),1))","v":0},{"$f":"IF(CT5=\"\",0,VLOOKUP(CT6,$C$8:$E$58,2)*IF(CT7=3,VLOOKUP(CT6,$C$8:$E$58,3),1))","v":0},{"$f":"IF(CU5=\"\",0,VLOOKUP(CU6,$C$8:$E$58,2)*IF(CU7=3,VLOOKUP(CU6,$C$8:$E$58,3),1)*IF(CU6<21,0,1))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(CS8:DD8)","v":0},null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB8*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$f":"BC8-DL8","v":{"$error":"#N/A"}}]
[null,null,15,0.83299999999999996,1,null,2,"Brown",16,0.92,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,1,{"$f":"VLOOKUP(I5,$G$8:$M$80,5,FALSE)","v":{"$error":"#N/A"}},0.93500000000000005,1,null,14,null,"WPS HMO Bronze $7,500 | Select Network","84670WI1250151",null,"ThedaCare 6850","84670WI1270102",0.48899999999999999,"Aurora 6850","84670WI1270108",0.48899999999999999,"Aurora and ThedaCare 6850","84670WI1270118",6044.85,"Aurora and Bellin 6850","84670WI1270128",{"$error":"#VALUE!"},"ProHealth and Aurora 6850","84670WI1270138",{"$error":"#VALUE!"},"HMO","Bronze",7500,"-",0.4,"-",8700,"-","D/C","D/C","D/C","D/C",0,"$0 / $15/ $30 / $125 / $250 / $750 Ded. 40% Coins.",0.49909999999999999,{"$error":"#N/A"},"Bronze",7500,"-",0.4,"-",8700,"-","D/C","D/C","D/C","D/C","$0 / $15/ $30 / $125 / $250 / $750 Ded. 40% Coins.",7500,"-",0.4,"-",8700,"-","D/C","D/C","D/C","D/C","$0 / $15/ $30 / $125 / $250 / $750 Ded. 40% Coins.",7500,"-",0.4,"-",8700,"-","D/C","D/C","D/C","D/C","$0 / $15/ $30 / $125 / $250 / $750 Ded. 40% Coins.",null,null,null,null,null,null,"DP 20 and Under Value",null,null,{"$f":"IF(CU5=\"\",0,IF(CU6<21,VLOOKUP(CU6,$C$8:$D$58,2),0))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(SUM(CS9:DD9)>3,3,SUM(CS9:DD9))","v":0},null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB9*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$f":"BC9-DL9","v":{"$error":"#N/A"}}]
[null,null,16,0.85899999999999999,1,null,3,"Calumet",11,0.95199999999999996,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,3,{"$f":"VLOOKUP(I5,$G$8:$M$80,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(P10=\"Arise\",0.959,IF(P10=\"Aspirus Arise\",0.909,IF(P10=\"Arise Metro\",0.909,IF(P10=\"Southern\",0.93,IF(P10=\"Healthy U\",0.93,0)))))","v":{"$error":"#N/A"}},null,null,13,null,"WPS HMO Bronze $8,700 | Select Network","84670WI1250149",null,"ThedaCare HMO 6850","84670WI1250102",0.48259999999999997,"Aurora HMO 6850","84670WI1250108",0.48259999999999997,"Aurora and ThedaCare HMO 6850","84670WI1250118",6681.15,"Aurora and Bellin HMO 6850","84670WI1250128",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6850","84670WI1250138",{"$error":"#VALUE!"},"HMO","Bronze",8700,"-",0,"-",8700,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.49790000000000001,{"$error":"#N/A"},"Bronze",8700,"-",0,"-",8700,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",8700,"-",0,"-",8700,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",8700,"-",0,"-",8700,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"3 Oldest?",null,null,{"$f":"LARGE(CU9:DD9,1)","v":0},{"$f":"LARGE(CU9:DD9,2)","v":0},{"$f":"LARGE(CU9:DD9,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ8:DJ9)","v":0},null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB10*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,17,0.88500000000000001,1,null,4,"Dodge",11,0.95199999999999996,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,4,{"$f":"VLOOKUP(I5,$G$8:$M$80,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(P11=\"Arise\",0.959,IF(P11=\"Aspirus Arise\",0.909,IF(P11=\"Arise Metro\",0.909,IF(P11=\"Southern\",0.93,IF(P11=\"Healthy U\",0.93,0)))))","v":{"$error":"#N/A"}},null,null,9,null,"WPS HMO Silver $4,500 | Select Network","84670WI1250153",null,"ThedaCare 4000","84670WI1270015",0.71689999999999998,"Aurora 4000","84670WI1270054",0.71689999999999998,"Aurora and ThedaCare 4000","84670WI1270109",0,"Aurora and Bellin 4000","84670WI1270119",{"$error":"#VALUE!"},"ProHealth and Aurora 4000","84670WI1270129",{"$error":"#VALUE!"},"HMO","Silver",4500,"-",0.3,"-",8700,"-","$0/$10",45,90,500,0,"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins.",0.6573,{"$error":"#N/A"},"Silver",100,"-",0.3,"-",900,"-","$0/$10",15,30,250,"$0 / $5 / $15 / $30 / $60 / 40% Coins.",1100,"-",0.3,"-",2500,"-","$0/$10",30,60,350,"$0 / $15 / $25 / $50 / $75 / 40% Coins.",4200,"-",0.3,"-",6200,"-","$0/$10",45,90,500,"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB11*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$f":"BC11-DL11","v":{"$error":"#N/A"}}]
[null,null,18,0.91300000000000003,1,null,5,"Door",16,0.92,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,12,null,"WPS HMO Silver $5,000 | Select Network","84670WI1250154",null,"ThedaCare HMO 4000","84670WI1250015",0.74019999999999997,"Aurora HMO 4000","84670WI1250054",0.74019999999999997,"Aurora and ThedaCare HMO 4000","84670WI1250109",0,"Aurora and Bellin HMO 4000","84670WI1250119",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 4000","84670WI1250129",{"$error":"#VALUE!"},"HMO","Silver",5000,"-",0.2,"-",8700,"-","$0/$10",45,90,500,0,"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins.",0.68120000000000003,{"$error":"#N/A"},"Silver",200,"-",0.2,"-",900,"-","$0/$10",15,30,250,"$0 / $5 / $15 / $30 / $60 / 40% Coins.",1350,"-",0.2,"-",2500,"-","$0/$10",30,60,350,"$0 / $15 / $25 / $50 / $75 / 40% Coins.",4300,"-",0.2,"-",6300,"-","$0/$10",45,90,500,"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins.",null,null,null,null,null,null,"Subsidy Calc Value",{"$f":"IF(CS5=\"\",0,IF(AND(CS6<19,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,VLOOKUP(CS6,$C$8:$E$58,2)))","v":0},{"$f":"IF(CT5=\"\",0,IF(AND(CT6<19,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,VLOOKUP(CT6,$C$8:$E$58,2)))","v":0},{"$f":"IF(CU5=\"\",0,CU8)","v":0},{"$f":"IF(CV5=\"\",0,CV8)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(CS12:DD12)","v":0},null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB12*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,19,0.94099999999999995,1,null,6,"Fond du Lac",11,0.95199999999999996,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,8,null,"WPS HMO Silver $7,500 | Select Network","84670WI1250152",null,"ThedaCare HMO 5000","84670WI1250100",0.71060000000000001,"Aurora HMO 5000","84670WI1250106",0.71060000000000001,"Aurora and ThedaCare HMO 5000","84670WI1250116",0,"Aurora and Bellin HMO 5000","84670WI1250126",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 5000","84670WI1250136",{"$error":"#VALUE!"},"HMO","Silver",7500,"-",0,"-",7500,"-","$0/$10",45,90,500,0,"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins.",0.65159999999999996,{"$error":"#N/A"},"Silver",300,"-",0,"-",1000,"-","$0/$10",15,30,250,"$0 / $5 / $15 / $30 / $60 / 40% Coins.",1400,"-",0,"-",2700,"-","$0/$10",30,60,350,"$0 / $15 / $25 / $50 / $75 / 40% Coins.",5250,"-",0,"-",6250,"-","$0/$10",45,90,500,"$0 / $15 / $25 / $75 / $150 / $750 Ded. 40% Coins.",null,null,null,null,null,{"$f":"SUM(CS13:DD13)","v":0},"Under 19?",{"$f":"IF(CS5=\"\",0,IF(CS6<19,1,0))","v":0},{"$f":"IF(CT5=\"\",0,IF(CT6<19,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(SUM(#REF!)>3,3,SUM(#REF!))","v":{"$error":"#REF!"}},null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB13*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,20,0.97,1,null,7,"Green Lake",15,0.97499999999999998,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,10,null,"WPS HMO Gold $3,000 | Select Network","84670WI1250155",null,"ThedaCare HMO 1500","84670WI1250007",1.1072,"Aurora HMO 1500","84670WI1250051",1.1072,"Aurora and ThedaCare HMO 1500","84670WI1250110",1818,"Aurora and Bellin HMO 1500","84670WI1250120",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 1500","84670WI1250130",{"$error":"#VALUE!"},"HMO","Gold",3000,"-",0.2,"-",6500,"-","$0/$10",35,70,450,0,"$0 / $5 / $15 / $50 / $100 / $750 Ded. 40% Coins.",0.8911,{"$error":"#N/A"},"Gold",3000,"-",0.2,"-",6500,"-","$0/$10",35,70,450,"$0 / $5 / $15 / $50 / $100 / $750 Ded. 40% Coins.",3000,"-",0.2,"-",6500,"-","$0/$10",35,70,450,"$0 / $5 / $15 / $50 / $100 / $750 Ded. 40% Coins.",3000,"-",0.2,"-",6500,"-","$0/$10",35,70,450,"$0 / $5 / $15 / $50 / $100 / $750 Ded. 40% Coins.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ12:DJ13)","v":{"$error":"#REF!"}},null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB14*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,21,1,1,null,8,"Kenosha",9,1.0649999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,7,null,"WPS HMO Catastrophic $8,700 with 3 Free PCP Visits | Select Network","84670WI1250156",null,"ThedaCare HMO 6850 Catastrophic","84670WI1250039",0.4012,"Aurora HMO 6850 Catastrophic","84670WI1250094",0.4012,"Aurora and ThedaCare HMO 6850 Catastrophic","84670WI1250111",6681.15,"Aurora and Bellin HMO 6850 Catastrophic","84670WI1250121",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6850 Catastrophic","84670WI1250131",{"$error":"#VALUE!"},"HMO","Catastrophic",8700,"-",0,"-",8700,"-","D/C","3 Free","D/C","D/C",3,"$0 preventive, D/C all others",0.43280000000000002,{"$error":"#N/A"},"Catastrophic",8700,"-",0,"-",8700,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others",8700,"-",0,"-",8700,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others",8700,"-",0,"-",8700,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"Dental Rate",{"$f":"IF(ISERROR(CS6),0,VLOOKUP(CS6,$CQ$34:$CS$42,3))","v":0},{"$f":"IF(ISERROR(CT6),0,VLOOKUP(CT6,$CQ$34:$CS$42,3))","v":0},{"$f":"VLOOKUP(IF(ISERROR(CU6),0,1) + IF(ISERROR(CV6),0,1) + IF(ISERROR(CW6),0,1) + IF(ISERROR(CX6),0,1) + IF(ISERROR(CY6),0,1) + IF(ISERROR(CZ6),0,1) + IF(ISERROR(DA6),0,1) + IF(ISERROR(DB6),0,1),$CQ$44:$CS$47,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB15*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,22,1,1,null,9,"Kewaunee",16,0.92,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,11,null,"WPS HMO HDHP Bronze $6,000 | Select Network","84670WI1250159",null,"ThedaCare HMO 5500 HDHP","84670WI1250036",0.4995,"Aurora HMO 5500 HDHP","84670WI1250091",0.4995,"Aurora and ThedaCare HMO 5500 HDHP","84670WI1250112",4999.5,"Aurora and Bellin HMO 5500 HDHP","84670WI1250122",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 5500 HDHP","84670WI1250132",{"$error":"#VALUE!"},"HMO HDHP","Bronze",6000,"-",0.3,"-",7050,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.51980000000000004,{"$error":"#N/A"},"Bronze",6000,"-",0.3,"-",7050,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6000,"-",0.3,"-",7050,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6000,"-",0.3,"-",7050,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB16*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,23,1,1,null,10,"Manitowoc",16,0.92,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"HDHP",1,null,null,5,null,"WPS HMO HDHP Bronze $6,830 | Select Network","84670WI1250158",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO HDHP","Bronze",6830,"-",0,"-",6830,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.52980000000000005,{"$error":"#N/A"},"Bronze",6830,"-",0,"-",6830,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6830,"-",0,"-",6830,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6830,"-",0,"-",6830,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB17*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,24,1,1,null,11,"Marinette",16,0.92,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"Network","Factor",null,null,null,null,"WPS HMO HDHP Bronze $7,050 | Select Network","84670WI1250157",null,"ThedaCare HMO 6450 HDHP","84670WI1250034",0.4985,"Aurora HMO 6450 HDHP","84670WI1250090",0.4985,"Aurora and ThedaCare HMO 6450 HDHP","84670WI1250113",6044.85,"Aurora and Bellin HMO 6450 HDHP","84670WI1250123",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6450 HDHP","84670WI1250133",{"$error":"#VALUE!"},"HMO HDHP","Bronze",7050,"-",0,"-",7050,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.51859999999999995,{"$error":"#N/A"},"Bronze",7050,"-",0,"-",7050,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",7050,"-",0,"-",7050,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",7050,"-",0,"-",7050,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,25,1.004,1,null,12,"Marquette",15,0.97499999999999998,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,1,"Arise",1,null,null,4,null,"WPS HMO HDHP Silver $4,500 | Select Network","84670WI1250160",null,"ThedaCare HMO 3500 HDHP","84670WI1250029",0.72699999999999998,"Aurora HMO 3500 HDHP","84670WI1250084",0.72699999999999998,"Aurora and ThedaCare HMO 3500 HDHP","84670WI1250114",409.05,"Aurora and Bellin HMO 3500 HDHP","84670WI1250124",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 3500 HDHP","84670WI1250134",{"$error":"#VALUE!"},"HMO HDHP","Silver",4500,"-",0.2,"-",7050,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.66200000000000003,{"$error":"#N/A"},"Silver",225,"-",0.2,"-",850,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1400,"-",0.2,"-",1750,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",2800,"-",0.2,"-",5500,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB19*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,26,1.024,1,null,13,"Milwaukee",1,0.94699999999999995,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,2,{"$f":"VLOOKUP(I6,$G$8:$M$80,5,FALSE)","v":0},{"$f":"IF(P20=\"Statewide\",1,IF(P20=\"Western\",0.95,IF(P20=\"Aspirus\",0.84,IF(P20=\"Southern\",0.93,IF(P20=\"Healthy U\",0.93,0)))))","v":0},null,null,null,null,"WPS HMO HDHP Silver $5,250 | Select Network","84670WI1250161",null,"ThedaCare HMO 2600 HDHP","84670WI1250032",0.73440000000000005,"Aurora HMO 2600 HDHP","84670WI1250087",0.73440000000000005,"Aurora and ThedaCare HMO 2600 HDHP","84670WI1250115",409.05,"Aurora and Bellin HMO 2600 HDHP","84670WI1250125",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 2600 HDHP","84670WI1250135",{"$error":"#VALUE!"},"HMO HDHP","Silver",5250,"-",0,"-",5250,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.66659999999999997,{"$error":"#N/A"},"Silver",625,"-",0,"-",625,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1700,"-",0,"-",1700,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",4200,"-",0,"-",4200,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"HDHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB20*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,27,1.048,1,null,14,"Oconto",16,0.92,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,3,{"$f":"VLOOKUP(I6,$G$8:$M$80,6,FALSE)","v":""},{"$f":"IF(P21=\"Statewide\",1,IF(P21=\"Western\",0.95,IF(P21=\"Aspirus\",0.84,IF(P21=\"Southern\",0.93,IF(P21=\"Healthy U\",0.93,0)))))","v":0},null,null,6,null,"WPS HMO HDHP Silver $6,125 | Select Network","84670WI1250162",null,null,null,null,null,null,null,null,null,409.05,null,null,{"$error":"#VALUE!"},null,null,null,"HMO HDHP","Silver",6125,"-",0,"-",6125,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.63590000000000002,{"$error":"#N/A"},"Silver",625,"-",0,"-",625,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1700,"-",0,"-",1700,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",4200,"-",0,"-",4200,null,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"Eff. Date",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB21*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,28,1.087,1,null,15,"Outagamie",11,0.95199999999999996,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,4,{"$f":"VLOOKUP(I6,$G$8:$M$80,7,FALSE)","v":""},0,null,null,2,null,"WPS POS Bronze $8,700 | Select Network","84670WI1270149",null,"ThedaCare 2600 HDHP","84670WI1270032",0.74019999999999997,"Aurora 2600 HDHP","84670WI1270087",0.74019999999999997,"Aurora and ThedaCare 2600 HDHP","84670WI1270115",0,"Aurora and Bellin 2600 HDHP","84670WI1270125",0.45450000000000002,"ProHealth and Aurora 2600 HDHP","84670WI1270135",{"$error":"#VALUE!"},"POS","Bronze",8700,17400,0,0.3,8700,23400,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.49790000000000001,{"$f":"ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Bronze",8700,17400,0,0.3,8700,23400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",8700,17400,0,0.3,8700,23400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",8700,17400,0,0.3,8700,23400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB22*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$f":"BC22-DL22","v":{"$error":"#N/A"}}]
[null,null,29,1.119,1,null,16,"Ozaukee",12,1.012,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,3,null,"WPS POS HDHP Bronze $6,000 | Select Network","84670WI1270159",null,"ThedaCare 5500 HDHP","84670WI1270036",0.71060000000000001,"Aurora 5500 HDHP","84670WI1270091",0.71060000000000001,"Aurora and ThedaCare 5500 HDHP","84670WI1270112",0,"Aurora and Bellin 5500 HDHP","84670WI1270122",0.2727,"ProHealth and Aurora 5500 HDHP","84670WI1270132",{"$error":"#VALUE!"},"POS HDHP","Bronze",6000,12000,0.3,0.5,7050,22000,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.51980000000000004,{"$f":"ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Bronze",6000,12000,0.3,0.5,7050,22000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6000,12000,0.3,0.5,7050,22000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6000,12000,0.3,0.5,7050,22000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"Member","Applicant","Spouse","Dep.<21","Dep. 1","Dep. 2","Dep. 3","Dep. 4","Dep. 5","Dep. 6",null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB23*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$30,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,30,1.135,1,null,17,"Racine",9,1.0649999999999999,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,1,null,"POS HDHP Bronze 5500 ","86584WI0020003",null,"Aspirus Arise Platinum HMO 250","84670WI1250043",0.4995,"Arise Metro Platinum HMO 250","84670WI1250049",0.4995,"Arise Metro Platinum HMO 250","84670WI1250049",4999.5,"Arise Metro Platinum HMO 250","84670WI1250049",0.45450000000000002,"Arise Metro Platinum HMO 250","84670WI1250049",{"$error":"#VALUE!"},"POS HDHP","Bronze",5500,11000,0.3,0.5,6900,21000,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.54769999999999996,{"$f":"ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Bronze",5500,11000,0.3,0.5,6900,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,11000,0.3,0.5,6900,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,11000,0.3,0.5,6900,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"DOB",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(VALUE(#REF!)),0,IF(VALUE(#REF!)>3,3,#REF!))","v":0},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB24*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,31,1.159,1,null,18,"Sheboygan",11,0.95199999999999996,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,16,null,"POS HDHP Silver 2800 ","86584WI0020004",null,"Aspirus Arise Catastrophic HMO 6600","84670WI1250093",0.72609999999999997,"Arise Metro Catastrophic HMO 6600","84670WI1250094",0.72609999999999997,"Arise Metro Catastrophic HMO 6600","84670WI1250094",545.4,"Arise Metro Catastrophic HMO 6600","84670WI1250094",0.45450000000000002,"Arise Metro Catastrophic HMO 6600","84670WI1250094",{"$error":"#VALUE!"},"POS HDHP","Silver",2800,5600,0.2,0.5,6900,15600,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.79479999999999995,{"$f":"ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CS$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CT$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CX$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CY$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CZ$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DA$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DB$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DC$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DD$8,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CX$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CY$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CZ$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DA$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DB$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DC$10,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DD$10,2)","v":{"$error":"#N/A"}},"Silver",450,5600,0.2,0.5,700,15600,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1250,5600,0.2,0.5,1500,15600,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",2500,5600,0.2,0.5,5400,15600,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",null,null,null,null,null,null,"Age",{"$f":"IF(MONTH($CS$21)<MONTH(CS24),YEAR($CS$21)-YEAR(CS24)-1,IF(MONTH($CS$21)>MONTH(CS24),YEAR($CS$21)-YEAR(CS24),IF(DAY($CS$21)<DAY(CS24),YEAR($CS$21)-YEAR(CS24)-1,YEAR($CS$21)-YEAR(CS24))))","v":{"$error":"#REF!"}},{"$f":"IF(MONTH($CS$21)<MONTH(CT24),YEAR($CS$21)-YEAR(CT24)-1,IF(MONTH($CS$21)>MONTH(CT24),YEAR($CS$21)-YEAR(CT24),IF(DAY($CS$21)<DAY(CT24),YEAR($CS$21)-YEAR(CT24)-1,YEAR($CS$21)-YEAR(CT24))))","v":{"$error":"#REF!"}},"N/A",{"$f":"IF(MONTH($CS$21)<MONTH(CV24),YEAR($CS$21)-YEAR(CV24)-1,IF(MONTH($CS$21)>MONTH(CV24),YEAR($CS$21)-YEAR(CV24),IF(DAY($CS$21)<DAY(CV24),YEAR($CS$21)-YEAR(CV24)-1,YEAR($CS$21)-YEAR(CV24))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$DD$12,2)+IF(AND($CU$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CU$10,2))+IF(AND($CV$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CV$10,2))+IF(AND($CW$10<0.941,'WPS Health Plan Subsidy Calcs'!$D$4<3.0633),0,ROUND(ROUND(ROUND(ROUND(BB25*$R$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$24,4,FALSE),2)*$CW$10,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,32,1.1830000000000001,1,null,19,"Washington",12,1.012,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,25,null,"HMO SE Bronze 7150","84670WI1250143",null,"Aspirus Arise Bronze HMO 5500 HSA","84670WI1250081",{"$f":"ROUND(BB26*0.909,4)","v":0},"Arise Metro Bronze HMO 5500 HSA","84670WI1250091",{"$f":"ROUND(BB26*0.909,4)","v":0},"Arise Metro Bronze HMO 5500 HSA","84670WI1250091",{"$f":"ROUND(BE26*0.909,4)","v":4999.5},"Arise Metro Bronze HMO 5500 HSA","84670WI1250091",{"$f":"ROUND(BH26*0.909,4)","v":{"$error":"#VALUE!"}},"Arise Metro Bronze HMO 5500 HSA","84670WI1250091",{"$f":"ROUND(BK26*0.909,4)","v":{"$error":"#VALUE!"}},"HMO","Bronze",5500,"-",0.8,"-",6450,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$f":"ROUND($DJ$10*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$40,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$9:$Q$9,3,FALSE)*BB26,4),2),2)","v":{"$error":"#N/A"}},"Bronze",5500,"-",0.8,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",5500,"-",0.8,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",5500,"-",0.8,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,"Tobacco",2,1,"N/A",1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($DJ$14*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$40,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$9:$Q$9,3,FALSE)*BB26,4),2),2)","v":{"$error":"#REF!"}},{"$error":"#N/A"}]
[null,null,33,1.198,1,null,20,"Waukesha",12,1.012,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,26,null,"HMO SE Catastrophic 7150","84670WI1250144",null,"Aspirus Arise Bronze HMO 6000 HSA","84670WI1250080",0,"Arise Metro Bronze HMO 6000 HSA","84670WI1250090",0,"Arise Metro Bronze HMO 6000 HSA","84670WI1250090",5454,"Arise Metro Bronze HMO 6000 HSA","84670WI1250090",{"$error":"#VALUE!"},"Arise Metro Bronze HMO 6000 HSA","84670WI1250090",{"$error":"#VALUE!"},"HMO","Bronze",6000,"-",1,"-",6000,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$error":"#N/A"},"Bronze",6000,"-",1,"-",6000,"-","D/C","D/C","D/C","D/C","D/C",6000,"-",1,"-",6000,"-","D/C","D/C","D/C","D/C","D/C",6000,"-",1,"-",6000,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,{"$f":"IF(CS24=\"\",0,VLOOKUP(CS25,$C$8:$E$58,2)*IF(CS26=3,VLOOKUP(CS25,$C$8:$E$58,3),1))","v":{"$error":"#REF!"}},{"$f":"IF(CT24=\"\",0,VLOOKUP(CT25,$C$8:$E$58,2)*IF(CT26=3,VLOOKUP(CT25,$C$8:$E$58,3),1))","v":{"$error":"#REF!"}},{"$f":"CU24*D8","v":0},{"$f":"IF(CV24=\"\",0,VLOOKUP(CV25,$C$8:$E$58,2)*IF(CV26=3,VLOOKUP(CV25,$C$8:$E$58,3),1))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,{"$f":"SUM(CS27:DA27)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,34,1.214,1,null,21,"Waupaca",11,0.95199999999999996,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,24,null,"HMO SE HDHP Bronze 5500","84670WI1250145",null,"Aspirus Arise Bronze HMO 3500 HSA","84670WI1250082",0,"Arise Metro Bronze HMO 3500 HSA","84670WI1250092",0,"Arise Metro Bronze HMO 3500 HSA","84670WI1250092",3181.5,"Arise Metro Bronze HMO 3500 HSA","84670WI1250092",{"$error":"#VALUE!"},"Arise Metro Bronze HMO 3500 HSA","84670WI1250092",{"$error":"#VALUE!"},"HMO HDHP","Bronze",3500,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$error":"#N/A"},"Bronze",3500,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",3500,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",3500,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,35,1.222,1.1000000000000001,null,22,"Waushara",11,0.95199999999999996,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"Tobacco",null,null,null,23,null,null,"84670WI1270143",null,"Aspirus Arise Silver HMO 3500 HSA","84670WI1250074",0,"Arise Metro Silver HMO 3500 HSA","84670WI1250084",0,"Arise Metro Silver HMO 3500 HSA","84670WI1250084",454.5,"Arise Metro Silver HMO 3500 HSA","84670WI1250084",{"$error":"#VALUE!"},"Arise Metro Silver HMO 3500 HSA","84670WI1250084",{"$error":"#VALUE!"},"POS","Silver",3500,"-",1,"-",3500,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2800,"-",1,"-",2800,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,{"$f":"IF(CS24=\"\",0,VLOOKUP(CS25,$C$8:$E$58,2))","v":{"$error":"#REF!"}},{"$f":"IF(CT24=\"\",0,VLOOKUP(CT25,$C$8:$E$58,2))","v":{"$error":"#REF!"}},{"$f":"CU24*D8","v":0},{"$f":"IF(CV24=\"\",0,VLOOKUP(CV25,$C$8:$E$58,2))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,{"$f":"SUM(CS29:DA29)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,36,1.23,1.105,null,23,"Winnebago",11,0.95199999999999996,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,1,"Select",null,null,null,22,null,null,"84670WI1270145",null,"Aspirus Arise Silver HMO 3000-90 HSA","84670WI1250076",0,"Arise Metro Silver HMO 3000-90 HSA","84670WI1250086",0,"Arise Metro Silver HMO 3000-90 HSA","84670WI1250086",454.5,"Arise Metro Silver HMO 3000-90 HSA","84670WI1250086",{"$error":"#VALUE!"},"Arise Metro Silver HMO 3000-90 HSA","84670WI1250086",{"$error":"#VALUE!"},"POS HDHP","Silver",3000,"-",0.9,"-",4000,"-","D/C","D/C","D/C","D/C",0,"D/C",null,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2800,"-",1,"-",2800,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,37,1.238,1.1099999999999999,null,24,"Walworth",14,0.95799999999999996,"About Health",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,2,"No",null,null,null,20,0.68400000000000005,"Arise Silver HMO 2500 HSA","84670WI1250032",{"$f":"ROUND(BB31*0.959,4)","v":0.64370000000000005},"Aspirus Arise Silver HMO 2500 HSA","84670WI1250077",0.61009999999999998,"Arise Metro Silver HMO 2500 HSA","84670WI1250087",0.61009999999999998,"Arise Metro Silver HMO 2500 HSA","84670WI1250087",454.5,"Arise Metro Silver HMO 2500 HSA","84670WI1250087",{"$error":"#VALUE!"},"Arise Metro Silver HMO 2500 HSA","84670WI1250087",{"$error":"#VALUE!"},"HMO","Silver",2500,"-",0.8,"-",4500,"-","D/C","D/C","D/C","D/C",0,"D/C",0.67120000000000002,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2000,"-",0.8,"-",3000,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,38,1.246,1.1149999999999998,null,25,"Washington",12,0.98,"About Health",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,3,"Yes",null,null,null,18,0.68700000000000006,"Arise Silver HMO 1400 HSA","84670WI1250033",0.65880000000000005,"Aspirus Arise Silver HMO 1400 HSA","84670WI1250078",0.62450000000000006,"Arise Metro Silver HMO 1400 HSA","84670WI1250088",0.62450000000000006,"Arise Metro Silver HMO 1400 HSA","84670WI1250088",454.5,"Arise Metro Silver HMO 1400 HSA","84670WI1250088",{"$error":"#VALUE!"},"Arise Metro Silver HMO 1400 HSA","84670WI1250088",{"$error":"#VALUE!"},"HMO","Silver",1400,"-",0.7,"-",6450,"-","D/C","D/C","D/C","D/C",0,"D/C",0.68700000000000006,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",1400,"-",0.8,"-",4500,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,39,1.262,1.1199999999999997,null,26,"Waukesha",12,0.98,"About Health",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,null,null,null,null,21,0.71699999999999997,"Arise Silver HMO 3000-100 HSA","84670WI1250030",0.67959999999999998,"Aspirus Arise Silver HMO 3000-100 HSA","84670WI1250075",0.64419999999999999,"Arise Metro Silver HMO 3000-100 HSA","84670WI1250085",0.64419999999999999,"Arise Metro Silver HMO 3000-100 HSA","84670WI1250085",454.5,"Arise Metro Silver HMO 3000-100 HSA","84670WI1250085",{"$error":"#VALUE!"},"Arise Metro Silver HMO 3000-100 HSA","84670WI1250085",{"$error":"#VALUE!"},"HMO","Silver",3000,"-",1,"-",3000,"-","D/C","D/C","D/C","D/C",0,"D/C",0.7087,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2650,"-",1,"-",2650,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,40,1.278,1.1249999999999996,null,27,"Portage",10,0.83199999999999996,"Aspirus Arise",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"PPO",1,null,null,19,0.71399999999999997,"Arise Silver HMO 2000 HSA","84670WI1250042",0.68679999999999997,"Aspirus Arise Silver HMO 2000 HSA","84670WI1250079",0.65100000000000002,"Arise Metro Silver HMO 2000 HSA","84670WI1250089",0.65100000000000002,"Arise Metro Silver HMO 2000 HSA","84670WI1250089",454.5,"Arise Metro Silver HMO 2000 HSA","84670WI1250089",{"$error":"#VALUE!"},"Arise Metro Silver HMO 2000 HSA","84670WI1250089",{"$error":"#VALUE!"},"HMO","Silver",2000,"-",0.8,"-",4000,"-","D/C","D/C","D/C","D/C",0,"D/C",0.71619999999999995,{"$error":"#N/A"},"Silver",500,"-",1,"-",500,"-","D/C","D/C","D/C","D/C","D/C",1000,"-",1,"-",1000,"-","D/C","D/C","D/C","D/C","D/C",2000,"-",0.8,"-",3000,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,-10,"Under 30",22.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,41,1.302,1.1299999999999994,null,28,"Price",8,0.871,"Aspirus Arise",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"HDHP",1,null,null,17,0.78800000000000003,"Arise Gold HMO 2000 HSA","84670WI1250028",0.79459999999999997,"Aspirus Arise Gold HMO 2000 HSA","84670WI1250073",0.75319999999999998,"Arise Metro Gold HMO 2000 HSA","84670WI1250083",0.75319999999999998,"Arise Metro Gold HMO 2000 HSA","84670WI1250083",1818,"Arise Metro Gold HMO 2000 HSA","84670WI1250083",{"$error":"#VALUE!"},"Arise Metro Gold HMO 2000 HSA","84670WI1250083",{"$error":"#VALUE!"},"HMO","Gold",2000,"-",1,"-",2000,"-","D/C","D/C","D/C","D/C",0,"D/C",0.8286,{"$error":"#N/A"},"Gold",2000,"-",1,"-",2000,"-","D/C","D/C","D/C","D/C","D/C",2000,"-",1,"-",2000,"-","D/C","D/C","D/C","D/C","D/C",2000,"-",1,"-",2000,"-","D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,30,"30 - 34",26.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,42,1.325,1.1349999999999993,null,29,"Racine",9,1.069,"Aurora",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,null,"Under 21",null,null,null,32,0.61299999999999999,"Arise Bronze POS 5000","84670WI1270026",{"$f":"BB36","v":0.58499999999999996},"Aspirus Arise Bronze POS 5000","84670WI1270068",{"$f":"BB36","v":0.58499999999999996},"Arise Metro Bronze POS 5000","84670WI1270071",{"$f":"BB36","v":0.58499999999999996},"Arise Metro Bronze POS 5000","84670WI1270071",{"$f":"BE36","v":5000},"Arise Metro Bronze POS 5000","84670WI1270071",{"$f":"BH36","v":0.6},"Arise Metro Bronze POS 5000","84670WI1270071",{"$f":"BK36","v":"D/C"},"POS","Bronze",5000,10000,0.8,0.6,6600,18000,"D/C","D/C","D/C","D/C",3,"D/C",0.58499999999999996,{"$f":"ROUND($DJ$10*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$40,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$9:$R$9,4,FALSE)*BB36,4),2),2)","v":{"$error":"#N/A"}},"Bronze",5000,10000,0.8,0.6,6600,18000,"D/C","D/C","D/C","D/C","D/C",5000,10000,0.8,0.6,6600,18000,"D/C","D/C","D/C","D/C","D/C",5000,10000,0.8,0.6,6600,18000,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,35,"35 - 39",28.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($DJ$14*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$40,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$9:$R$9,4,FALSE)*BB36,4),2),2)","v":{"$error":"#REF!"}},{"$error":"#N/A"}]
[null,null,43,1.357,1.1399999999999992,null,30,"Shawano",16,0.91800000000000004,"ThedaCare",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,1,"Select",0,null,null,30,0.68,"Arise Silver POS 4000","84670WI1270015",0.64090000000000003,"Aspirus Arise Silver POS 4000","84670WI1270048",0.64090000000000003,"Arise Metro Silver POS 4000","84670WI1270054",0.64090000000000003,"Arise Metro Silver POS 4000","84670WI1270054",250,"Arise Metro Silver POS 4000","84670WI1270054",0.5,"Arise Metro Silver POS 4000","84670WI1270054",10,"POS","Silver",4000,8000,0.7,0.5,6600,18000,10,30,60,200,0,"$20/$50/$75/25% to $500",0.64090000000000003,{"$error":"#N/A"},"Silver",250,8000,1,0.5,500,18000,10,20,40,100,"$10/$35/$60/25% to $500",500,8000,1,0.5,1500,18000,10,25,50,150,"$15/$40/$65/25% to $500",1500,8000,1,0.5,5000,18000,10,30,60,200,"$20/$50/$75/25% to $500",null,null,null,null,null,40,"40 - 44",30.23,null,null,null,null,null,null,null,null,null,"I need to get rid of for Dep 9 and 10",null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,44,1.397,1.1449999999999991,null,31,"Sheboygan",11,0.88500000000000001,"Aurora",{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},null,2,0,0,null,null,31,0.7,"Arise Silver POS 2500","84670WI1270022",0.69520000000000004,"Aspirus Arise Silver POS 2500","84670WI1270060",0.69520000000000004,"Arise Metro Silver POS 2500","84670WI1270066",0.69520000000000004,"Arise Metro Silver POS 2500","84670WI1270066",250,"Arise Metro Silver POS 2500","84670WI1270066",0.5,"Arise Metro Silver POS 2500","84670WI1270066","D/C","POS","Silver",2500,5000,0.7,0.5,5000,15000,"D/C","D/C","D/C","D/C",3,"$20/$50/$75/25% to $500",0.69520000000000004,{"$error":"#N/A"},"Silver",250,5000,1,0.5,500,15000,"D/C","D/C","D/C","D/C","$10/$35/$60/25% to $500",500,5000,1,0.5,1500,15000,"D/C","D/C","D/C","D/C","$15/$40/$65/25% to $500",1500,5000,1,0.5,5000,15000,"D/C","D/C","D/C","D/C","$20/$50/$75/25% to $500",null,null,null,null,null,45,"45 - 49",33.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,45,1.444,1.149999999999999,null,32,"Taylor",8,0.871,"Aspirus Arise",null,null,null,3,1,1,null,null,29,0.71099999999999997,"Arise Silver POS 2000","84670WI1270014",0.7147,"Aspirus Arise Silver POS 2000","84670WI1270047",0.7147,"Arise Metro Silver POS 2000","84670WI1270053",0.7147,"Arise Metro Silver POS 2000","84670WI1270053",250,"Arise Metro Silver POS 2000","84670WI1270053",0.6,"Arise Metro Silver POS 2000","84670WI1270053",10,"POS","Silver",2000,4000,0.8,0.6,6600,12000,10,30,60,200,0,"$20/$50/$75/25% to $500",0.7147,{"$error":"#N/A"},"Silver",250,4000,1,0.6,500,12000,10,20,40,100,"$10/$35/$60/25% to $500",500,4000,1,0.6,1500,12000,10,25,50,150,"$15/$40/$65/25% to $500",1500,4000,1,0.6,6600,12000,10,30,60,200,"$20/$50/$75/25% to $500",null,null,null,null,null,50,"50 - 54",35.6,null,null,null,null,null,null,null,null,null,{"$f":"IF('WPS Health Plan Quote'!H15>8,\"Dependent 9: \",\"\")","v":""},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,46,1.5,1.1549999999999989,null,33,"Vilas",13,0.85699999999999998,"Aspirus Arise",null,null,null,4,2,2,null,null,28,0.81699999999999995,"Arise Gold POS 1000","84670WI1270007",0.90080000000000005,"Aspirus Arise Gold POS 1000","84670WI1270045",0.90080000000000005,"Arise Metro Gold POS 1000","84670WI1270051",0.90080000000000005,"Arise Metro Gold POS 1000","84670WI1270051",1000,"Arise Metro Gold POS 1000","84670WI1270051",0.6,"Arise Metro Gold POS 1000","84670WI1270051",10,"POS","Gold",1000,2000,0.8,0.6,2500,10000,10,25,50,150,0,"$15/$40/$65/25% to $500",0.90080000000000005,{"$error":"#N/A"},"Gold",1000,2000,0.8,0.6,2500,10000,10,25,50,150,"$15/$40/$65/25% to $500",1000,2000,0.8,0.6,2500,10000,10,25,50,150,"$15/$40/$65/25% to $500",1000,2000,0.8,0.6,2500,10000,10,25,50,150,"$15/$40/$65/25% to $500",null,null,null,null,null,55,"55 - 59",37.770000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,47,1.5629999999999999,1.1599999999999988,null,34,"Walworth",14,0.95799999999999996,"Aurora",null,null,null,5,"3 +",3,null,null,27,0.88900000000000001,"Arise Platinum POS 250","84670WI1270001",1.2447999999999999,"Aspirus Arise Platinum POS 250","84670WI1270043",1.2447999999999999,"Arise Metro Platinum POS 250","84670WI1270049",1.2447999999999999,"Arise Metro Platinum POS 250","84670WI1270049",250,"Arise Metro Platinum POS 250","84670WI1270049",0.8,"Arise Metro Platinum POS 250","84670WI1270049",10,"POS","Platinum",250,500,1,0.8,1250,4500,10,20,40,150,0,"$10/$35/$60/25% to $500",1.2447999999999999,{"$error":"#N/A"},"Platinum",250,500,1,0.8,1250,4500,10,20,40,150,"$10/$35/$60/25% to $500",250,500,1,0.8,1250,4500,10,20,40,150,"$10/$35/$60/25% to $500",250,500,1,0.8,1250,4500,10,20,40,150,"$10/$35/$60/25% to $500",null,null,null,null,null,60,"60 - 64",37.770000000000003,null,null,null,null,null,null,null,null,null,{"$f":"IF('WPS Health Plan Quote'!H15>9,\"Dependent 10: \",\"\")","v":""},null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,48,1.635,1.1649999999999987,null,35,"Washington",12,0.98,"Aurora",null,null,null,null,null,null,null,null,33,0.49199999999999999,"Arise Catastrophic POS 6600","84670WI1270039",0.45040000000000002,"Aspirus Arise Catastrophic POS 6600","84670WI1270093",0.45040000000000002,"Arise Metro Catastrophic POS 6600","84670WI1270094",0.45040000000000002,"Arise Metro Catastrophic POS 6600","84670WI1270094",6600,"Arise Metro Catastrophic POS 6600","84670WI1270094",0.8,"Arise Metro Catastrophic POS 6600","84670WI1270094","D/C","POS","Catastrophic",6600,13200,1,0.8,6600,17200,"D/C","D/C","D/C","D/C",3,"D/C",0.45040000000000002,{"$error":"#N/A"},"Catastrophic",6600,13200,1,0.8,6600,17200,"D/C","D/C","D/C","D/C","D/C",6600,13200,1,0.8,6600,17200,"D/C","D/C","D/C","D/C","D/C",6600,13200,1,0.8,6600,17200,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,65,"65+",43.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,49,1.706,1.1699999999999986,null,36,"Waukesha",12,0.98,"ProHealth and Aurora",null,null,null,null,"PPO",1,null,null,37,0.58299999999999996,"Arise Bronze POS 5500 HSA","84670WI1270036",{"$f":"BB43","v":0.53090000000000004},"Aspirus Arise Bronze POS 5500 HSA","84670WI1270081",{"$f":"BB43","v":0.53090000000000004},"Arise Metro Bronze POS 5500 HSA","84670WI1270091",{"$f":"BB43","v":0.53090000000000004},"Arise Metro Bronze POS 5500 HSA","84670WI1270091",{"$f":"BE43","v":5500},"Arise Metro Bronze POS 5500 HSA","84670WI1270091",{"$f":"BH43","v":0.6},"Arise Metro Bronze POS 5500 HSA","84670WI1270091",{"$f":"BK43","v":"D/C"},"POS","Bronze",5500,11000,0.8,0.6,6450,19000,"D/C","D/C","D/C","D/C",0,"D/C",0.53090000000000004,{"$error":"#N/A"},"Bronze",5500,11000,0.8,0.6,6450,19000,"D/C","D/C","D/C","D/C","D/C",5500,11000,0.8,0.6,6450,19000,"D/C","D/C","D/C","D/C","D/C",5500,11000,0.8,0.6,6450,19000,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,50,1.786,1.1749999999999985,null,37,"Waupaca",11,0.88500000000000001,"ThedaCare",null,null,null,null,"HDHP",2,null,null,36,0.68400000000000005,"Arise Silver POS 2500 HSA","84670WI1270032",{"$f":"BB44","v":0.67120000000000002},"Aspirus Arise Silver POS 2500 HSA","84670WI1270077",{"$f":"BB44","v":0.67120000000000002},"Arise Metro Silver POS 2500 HSA","84670WI1270087",{"$f":"BB44","v":0.67120000000000002},"Arise Metro Silver POS 2500 HSA","84670WI1270087",{"$f":"BE44","v":500},"Arise Metro Silver POS 2500 HSA","84670WI1270087",{"$f":"BH44","v":0.6},"Arise Metro Silver POS 2500 HSA","84670WI1270087",{"$f":"BK44","v":"D/C"},"POS","Silver",2500,5000,0.8,0.6,4500,13000,"D/C","D/C","D/C","D/C",0,"D/C",0.67120000000000002,{"$error":"#N/A"},"Silver",500,5000,1,0.6,500,13000,"D/C","D/C","D/C","D/C","D/C",1000,5000,1,0.6,1000,13000,"D/C","D/C","D/C","D/C","D/C",2000,5000,0.8,0.6,3000,13000,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,51,1.865,1.1799999999999984,null,38,"Waushara",11,0.88500000000000001,"Aurora and ThedaCare",null,null,null,null,"Product",null,null,null,35,0.68700000000000006,"Arise Silver POS 1400 HSA","84670WI1270033",{"$f":"BB45","v":0.68700000000000006},"Aspirus Arise Silver POS 1400 HSA","84670WI1270078",{"$f":"BB45","v":0.68700000000000006},"Arise Metro Silver POS 1400 HSA","84670WI1270088",{"$f":"BB45","v":0.68700000000000006},"Arise Metro Silver POS 1400 HSA","84670WI1270088",{"$f":"BE45","v":500},"Arise Metro Silver POS 1400 HSA","84670WI1270088",{"$f":"BH45","v":0.5},"Arise Metro Silver POS 1400 HSA","84670WI1270088",{"$f":"BK45","v":"D/C"},"POS","Silver",1400,2800,0.7,0.5,6450,12800,"D/C","D/C","D/C","D/C",0,"D/C",0.68700000000000006,{"$error":"#N/A"},"Silver",500,2800,1,0.5,500,12800,"D/C","D/C","D/C","D/C","D/C",1000,2800,1,0.5,1000,12800,"D/C","D/C","D/C","D/C","D/C",1400,2800,0.8,0.5,4500,12800,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,1,1,22.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,52,1.952,1.1849999999999983,null,39,"Winnebago",11,0.88500000000000001,"Aurora and ThedaCare",null,null,null,1,"Select",null,null,null,34,0.78800000000000003,"Arise Gold POS 2000 HSA","84670WI1270028",{"$f":"BB46","v":0.8286},"Aspirus Arise Gold POS 2000 HSA","84670WI1270073",{"$f":"BB46","v":0.8286},"Arise Metro Gold POS 2000 HSA","84670WI1270083",{"$f":"BB46","v":0.8286},"Arise Metro Gold POS 2000 HSA","84670WI1270083",{"$f":"BE46","v":2000},"Arise Metro Gold POS 2000 HSA","84670WI1270083",{"$f":"BH46","v":0.8},"Arise Metro Gold POS 2000 HSA","84670WI1270083",{"$f":"BK46","v":"D/C"},"POS","Gold",2000,4000,1,0.8,2000,8000,"D/C","D/C","D/C","D/C",0,"D/C",0.8286,{"$error":"#N/A"},"Gold",2000,4000,1,0.8,2000,8000,"D/C","D/C","D/C","D/C","D/C",2000,4000,1,0.8,2000,8000,"D/C","D/C","D/C","D/C","D/C",2000,4000,1,0.8,2000,8000,"D/C","D/C","D/C","D/C","D/C",null,null,null,null,null,2,2,45.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#N/A"}]
[null,null,53,2.04,1.1899999999999982,null,40,"Wood",10,0.83199999999999996,"Aspirus Arise",null,null,null,2,"HMO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Gold","PCP",null,500,null,1000,null,null,null,null,null,0.60000000000000009,3500,0.90480000000000005,{"$f":"$DJ$8*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$34,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$8:$Q$8,3,FALSE)*BB47,4),2)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"3+",78.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DJ$12*ROUND($A$8*VLOOKUP($I$5,$G$8:$J$34,4,FALSE)*ROUND(VLOOKUP($Q$6,$O$8:$Q$8,3,FALSE)*BB47,4),2)","v":{"$error":"#N/A"}}]
[null,null,54,2.1349999999999998,1.1949999999999981,null,null,null,null,null,null,null,null,null,3,"POS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,4500,null,9000,null,null,null,null,null,0.8,6350,0.73270000000000002,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,55,2.23,1.199999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,3000,null,6000,null,null,null,null,null,0.7,6350,0.66839999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,56,2.3330000000000002,1.2049999999999979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,2500,null,5000,null,null,null,null,null,0.60000000000000009,5000,0.69489999999999996,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,57,2.4369999999999998,1.2099999999999977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,2000,null,4000,null,null,null,null,null,0.60000000000000009,6350,0.66069999999999995,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,58,2.548,1.2149999999999976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,4500,null,9000,null,null,null,null,null,0.49999999999999994,6350,0.62419999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,59,2.6030000000000002,1.2199999999999975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","Copay",null,3000,null,6000,null,null,null,null,null,0.49999999999999994,6350,0.62790000000000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,60,2.714,1.2259999999999975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,4000,null,8000,null,null,null,null,null,0.8,5000,0.71009999999999995,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,61,2.81,1.2319999999999975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,3000,null,6000,null,null,null,null,null,0.7,6350,0.64570000000000005,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,62,2.8730000000000002,1.2379999999999975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,2000,null,4000,null,null,null,null,null,0.60000000000000009,6350,0.64019999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,63,2.952,1.2439999999999976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,2000,null,4000,null,null,null,null,null,0.60000000000000009,5000,0.68769999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,64,3,1.2499999999999976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,1500,null,3000,null,null,null,null,null,0.49999999999999994,6350,0.67210000000000003,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","PCP",null,2500,null,5000,null,null,null,null,null,0.49999999999999994,5000,0.65329999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,0,null,1000,null,null,null,null,null,0.5,6350,0.83350000000000002,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","PCP",null,6350,null,12700,null,null,null,null,null,0.8,6350,0.59540000000000004,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","PCP",null,5500,null,11000,null,null,null,null,null,0.7,6350,0.57879999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","PCP",null,5000,null,10000,null,null,null,null,null,0.60000000000000009,6350,0.56179999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","PCP",null,4500,null,9000,null,null,null,null,null,0.49999999999999994,6350,0.56730000000000003,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Catastrophic","PCP",null,6350,null,12700,null,null,null,null,null,0.8,6350,0.49409999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Gold","D/C",null,2000,null,"-",null,null,null,null,null,"-",2000,0.7792,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,3500,null,"-",null,null,null,null,null,"-",3500,0.6663,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,3000,null,"-",null,null,null,null,null,"-",3000,0.69410000000000005,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,3000,null,"-",null,null,null,null,null,"-",4000,0.64019999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,2500,null,"-",null,null,null,null,null,"-",4500,0.62019999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Silver","D/C",null,1500,null,"-",null,null,null,null,null,"-",6350,0.61280000000000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Bronze","D/C",null,6000,null,"-",null,null,null,null,null,"-",6000,0.55189999999999995,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Bronze","D/C",null,4500,null,"-",null,null,null,null,null,"-",6350,0.54930000000000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Bronze","D/C",null,5500,null,"-",null,null,null,null,null,"-",6350,0.51029999999999998,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO","Bronze","D/C",null,3500,null,"-",null,null,null,null,null,"-",6350,0.52829999999999999,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Gold","D/C",null,2000,null,2000,null,null,null,null,null,0.8,2000,0.82289999999999996,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,3500,null,3500,null,null,null,null,null,0.8,3500,0.7036,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,3000,null,3000,null,null,null,null,null,0.8,3000,0.73250000000000004,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,3000,null,3000,null,null,null,null,null,0.7,4000,0.67569999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,2500,null,2500,null,null,null,null,null,0.6,4500,0.65449999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Silver","D/C",null,1500,null,1500,null,null,null,null,null,0.5,6350,0.64759999999999995,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","D/C",null,6000,null,6000,null,null,null,null,null,0.8,6000,0.58289999999999997,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","D/C",null,4500,null,4500,null,null,null,null,null,0.7,6350,0.58030000000000004,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","D/C",null,5500,null,5500,null,null,null,null,null,0.6,6350,0.53810000000000002,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POS","Bronze","D/C",null,3500,null,3500,null,null,null,null,null,0.5,6350,0.55740000000000001,{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409.05,null,null,{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ThedaCare HMO 3500 HDHP","84670WI1250029",0.72699999999999998,"Aurora HMO 3500 HDHP","84670WI1250084",0.72699999999999998,"Aurora and ThedaCare HMO 3500 HDHP","84670WI1250114",409.05,"Aurora and Bellin HMO 3500 HDHP","84670WI1250124",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 3500 HDHP","84670WI1250134",{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ThedaCare HMO 2600 HDHP","84670WI1250032",0.73440000000000005,"Aurora HMO 2600 HDHP","84670WI1250087",0.73440000000000005,"Aurora and ThedaCare HMO 2600 HDHP","84670WI1250115",409.05,"Aurora and Bellin HMO 2600 HDHP","84670WI1250125",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 2600 HDHP","84670WI1250135",{"$error":"#VALUE!"}]
[]
[]
[null,null,null,null,null,null,null,"Brown",16,1.1339999999999999,null,null,null,null,null,null,null,null,null,null,1,"HMO Bronze 6250 ","86584WI0010006",null,"ThedaCare HMO 6000","84670WI1250101",0.48699999999999999,"Aurora HMO 6000","84670WI1250107",0.48699999999999999,"Aurora and ThedaCare HMO 6000","84670WI1250117",5681.25,"Aurora and Bellin HMO 6000","84670WI1250127",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6000","84670WI1250137",{"$error":"#VALUE!"},"HMO","Bronze",6250,"-",0.2,"-",7900,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.535771629245958,{"$error":"#N/A"},"Bronze",6250,"-",0.2,"-",7350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6250,"-",0.2,"-",7350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6250,"-",0.2,"-",7350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Calumet",11,0.90700000000000003,null,null,null,null,null,null,null,null,null,null,2,"HMO Bronze 7150 ","86584WI0010011",null,"ThedaCare 6850","84670WI1270102",0.48899999999999999,"Aurora 6850","84670WI1270108",0.48899999999999999,"Aurora and ThedaCare 6850","84670WI1270118",6044.85,"Aurora and Bellin 6850","84670WI1270128",{"$error":"#VALUE!"},"ProHealth and Aurora 6850","84670WI1270138",{"$error":"#VALUE!"},"Simple Choice HMO","Bronze",7150,"-",0.4,"-",7900,"-","D/C","D/C","D/C","D/C",0,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",0.53792839040172558,{"$error":"#N/A"},"Bronze",6650,"-",0.4,"-",7350,"-","$35/$75",35,75,"D/C","$0/$35/$35/35%/40%/45%",6650,"-",0.4,"-",7350,"-","$35/$75",35,75,"D/C","$0/$35/$35/35%/40%/45%",6650,"-",0.4,"-",7350,"-","$35/$75",35,75,"D/C","$0/$35/$35/35%/40%/45%"]
[null,null,null,null,null,null,null,"Door",16,1.1339999999999999,null,null,null,null,null,null,null,null,null,null,3,"HMO Bronze 7900","86584WI0010005",null,"ThedaCare HMO 6850","84670WI1250102",0.48259999999999997,"Aurora HMO 6850","84670WI1250108",0.48259999999999997,"Aurora and ThedaCare HMO 6850","84670WI1250118",6681.15,"Aurora and Bellin HMO 6850","84670WI1250128",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6850","84670WI1250138",{"$error":"#VALUE!"},"HMO","Bronze",7900,"-",0,"-",7900,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.53087082066732361,{"$error":"#N/A"},"Bronze",7350,"-",0,"-",7350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",7350,"-",0,"-",7350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",7350,"-",0,"-",7350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Fond du Lac",11,0.90700000000000003,null,null,null,null,null,null,null,null,null,null,4,"HMO Silver 3750 ","86584WI0010012",null,"ThedaCare 4000","84670WI1270015",0.71689999999999998,"Aurora 4000","84670WI1270054",0.71689999999999998,"Aurora and ThedaCare 4000","84670WI1270109",0,"Aurora and Bellin 4000","84670WI1270119",{"$error":"#VALUE!"},"ProHealth and Aurora 4000","84670WI1270129",{"$error":"#VALUE!"},"Simple Choice HMO","Silver",3750,"-",0.3,"-",7900,"-","$0/$10",35,70,350,0,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",0.78862747875354122,{"$error":"#N/A"},"Silver",0,"-",0,"-",650,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",600,"-",0,"-",1600,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",3750,"-",0.3,"-",6000,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins."]
[null,null,null,null,null,null,null,"Green Lake",15,0.89700000000000002,null,null,null,null,null,null,null,null,null,null,5,"HMO Silver 4500 ","86584WI0010002",null,"ThedaCare HMO 4000","84670WI1250015",0.74019999999999997,"Aurora HMO 4000","84670WI1250054",0.74019999999999997,"Aurora and ThedaCare HMO 4000","84670WI1250109",0,"Aurora and Bellin HMO 4000","84670WI1250119",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 4000","84670WI1250129",{"$error":"#VALUE!"},"HMO","Silver",4500,"-",0.2,"-",7900,"-","$0/$10",35,70,350,0,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",0.81433546868871742,{"$error":"#N/A"},"Silver",0,"-",0,"-",650,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",600,"-",0,"-",1600,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",4200,"-",0.2,"-",6000,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins."]
[null,null,null,null,null,null,null,"Kewaunee",16,1.1339999999999999,null,null,null,null,null,null,null,null,null,null,6,"HMO Silver 7000 ","86584WI0010001",null,"ThedaCare HMO 5000","84670WI1250100",0.71060000000000001,"Aurora HMO 5000","84670WI1250106",0.71060000000000001,"Aurora and ThedaCare HMO 5000","84670WI1250116",0,"Aurora and Bellin HMO 5000","84670WI1250126",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 5000","84670WI1250136",{"$error":"#VALUE!"},"HMO","Silver",7000,"-",0,"-",7000,"-","$0/$10",35,70,350,0,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",0.78170091254752849,{"$error":"#N/A"},"Silver",0,"-",0,"-",650,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",600,"-",0,"-",1600,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",5300,"-",0,"-",6300,"-","$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins."]
[null,null,null,null,null,null,null,"Manitowoc",16,1.1339999999999999,null,null,null,null,null,null,null,null,null,null,7,"HMO Gold 2000 ","86584WI0010007",null,"ThedaCare HMO 1500","84670WI1250007",1.1072,"Aurora HMO 1500","84670WI1250051",1.1072,"Aurora and ThedaCare HMO 1500","84670WI1250110",1818,"Aurora and Bellin HMO 1500","84670WI1250120",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 1500","84670WI1250130",{"$error":"#VALUE!"},"HMO","Gold",2000,"-",0.2,"-",3850,"-","$0/$10",35,70,350,0,"$0 / $0 / $15 / $40 / $70 / 30%",1.2180559706786473,{"$error":"#N/A"},"Gold",2000,"-",0.2,"-",3850,"-","$0/$10",35,70,350,"$0 / $0 / $15 / $40 / $65 / 30%",2000,"-",0.2,"-",3850,"-","$0/$10",35,70,350,"$0 / $0 / $15 / $40 / $65 / 30%",2000,"-",0.2,"-",3850,"-","$0/$10",35,70,350,"$0 / $0 / $15 / $40 / $65 / 30%"]
[null,null,null,null,null,null,null,"Marinette",16,1.1339999999999999,null,null,null,null,null,null,null,null,null,null,8,"HMO Catastrophic 7900","86584WI0010008",null,"ThedaCare HMO 6850 Catastrophic","84670WI1250039",0.4012,"Aurora HMO 6850 Catastrophic","84670WI1250094",0.4012,"Aurora and ThedaCare HMO 6850 Catastrophic","84670WI1250111",6681.15,"Aurora and Bellin HMO 6850 Catastrophic","84670WI1250121",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6850 Catastrophic","84670WI1250131",{"$error":"#VALUE!"},"HMO","Catastrophic",7900,"-",0,"-",7900,"-","D/C","3 Free","D/C","D/C",3,"$0 preventive, D/C all others",0.44134979586090378,{"$error":"#N/A"},"Catastrophic",7350,"-",0,"-",7350,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others",7350,"-",0,"-",7350,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others",7350,"-",0,"-",7350,"-","D/C","3 Free","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Marquette",15,0.89700000000000002,null,null,null,null,null,null,null,null,null,null,9,"HMO HDHP Bronze 5500 ","86584WI0010003",null,"ThedaCare HMO 5500 HDHP","84670WI1250036",0.4995,"Aurora HMO 5500 HDHP","84670WI1250091",0.4995,"Aurora and ThedaCare HMO 5500 HDHP","84670WI1250112",4999.5,"Aurora and Bellin HMO 5500 HDHP","84670WI1250122",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 5500 HDHP","84670WI1250132",{"$error":"#VALUE!"},"HMO HDHP","Bronze",5500,"-",0.3,"-",6750,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.54949350096799188,{"$error":"#N/A"},"Bronze",5500,"-",0.2,"-",6650,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,"-",0.2,"-",6650,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,"-",0.2,"-",6650,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Oconto",16,1.1339999999999999,null,null,null,null,null,null,null,null,null,null,10,"HMO HDHP Bronze 6450","86584WI0010014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Choice HMO HDHP","Bronze",6450,null,0,null,6450,null,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.55925179272087677,{"$error":"#N/A"},"Bronze",6000,null,0,null,6000,null,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6000,null,0,null,6000,null,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6000,null,0,null,6000,null,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Outagamie",11,0.90700000000000003,null,null,null,null,null,null,null,null,null,null,11,"HMO HDHP Bronze 6750 ","86584WI0010009",null,"ThedaCare HMO 6450 HDHP","84670WI1250034",0.4985,"Aurora HMO 6450 HDHP","84670WI1250090",0.4985,"Aurora and ThedaCare HMO 6450 HDHP","84670WI1250113",6044.85,"Aurora and Bellin HMO 6450 HDHP","84670WI1250123",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 6450 HDHP","84670WI1250133",{"$error":"#VALUE!"},"HMO HDHP","Bronze",6750,"-",0,"-",6750,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.54839626604112057,{"$error":"#N/A"},"Bronze",6650,"-",0,"-",6650,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6650,"-",0,"-",6650,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",6650,"-",0,"-",6650,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Shawano (Non 544 ZIP)",16,1.1339999999999999,null,null,null,null,null,null,null,null,null,null,12,"HMO HDHP Silver 2700 ","86584WI0010004",null,"ThedaCare HMO 3500 HDHP","84670WI1250029",0.72699999999999998,"Aurora HMO 3500 HDHP","84670WI1250084",0.72699999999999998,"Aurora and ThedaCare HMO 3500 HDHP","84670WI1250114",409.05,"Aurora and Bellin HMO 3500 HDHP","84670WI1250124",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 3500 HDHP","84670WI1250134",{"$error":"#VALUE!"},"HMO HDHP","Silver",2700,"-",0.2,"-",6750,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.79874360058116489,{"$error":"#N/A"},"Silver",600,"-",0,"-",600,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1350,"-",0,"-",1350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",2500,"-",0.2,"-",5000,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Waupaca",11,0.90700000000000003,null,null,null,null,null,null,null,null,null,null,13,"HMO HDHP Silver 4000 ","86584WI0010010",null,"ThedaCare HMO 2600 HDHP","84670WI1250032",0.73440000000000005,"Aurora HMO 2600 HDHP","84670WI1250087",0.73440000000000005,"Aurora and ThedaCare HMO 2600 HDHP","84670WI1250115",409.05,"Aurora and Bellin HMO 2600 HDHP","84670WI1250125",{"$error":"#VALUE!"},"ProHealth and Aurora HMO 2600 HDHP","84670WI1250135",{"$error":"#VALUE!"},"HMO HDHP","Silver",4000,"-",0,"-",4000,"-","D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.80789999999999995,{"$error":"#N/A"},"Silver",600,"-",0,"-",600,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1350,"-",0,"-",1350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",3500,"-",0,"-",3500,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Waushara",11,0.90700000000000003,null,null,null,null,null,null,null,null,null,null,14,"HMO HDHP Silver 5000 ","86584WI0010013",null,null,null,null,null,null,null,null,null,409.05,null,null,{"$error":"#VALUE!"},null,null,null,"HMO HDHP","Silver",5000,null,0,null,5000,null,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.7661,{"$error":"#N/A"},"Silver",600,"-",0,"-",600,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1350,"-",0,"-",1350,"-","D/C","D/C","D/C","D/C","$0 preventive, D/C all others",3500,"-",0,"-",3500,null,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,"Winnebago",11,0.90700000000000003,null,null,null,null,null,null,null,null,null,null,15,"POS Silver 4500 ","86584WI0020002",null,"ThedaCare 2600 HDHP","84670WI1270032",0.74019999999999997,"Aurora 2600 HDHP","84670WI1270087",0.74019999999999997,"Aurora and ThedaCare 2600 HDHP","84670WI1270115",0,"Aurora and Bellin 2600 HDHP","84670WI1270125",0.45450000000000002,"ProHealth and Aurora 2600 HDHP","84670WI1270135",{"$error":"#VALUE!"},"POS","Silver",4500,9000,0.2,0.5,7900,19000,"$0/$10",35,70,350,0,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",0.81433546868871742,{"$error":"#N/A"},"Silver",0,9000,0,0.5,650,19000,"$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",600,9000,0,0.5,1600,19000,"$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",4200,9000,0.2,0.5,6000,19000,"$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"POS Silver 7000 ","86584WI0020001",null,"ThedaCare 5500 HDHP","84670WI1270036",0.71060000000000001,"Aurora 5500 HDHP","84670WI1270091",0.71060000000000001,"Aurora and ThedaCare 5500 HDHP","84670WI1270112",0,"Aurora and Bellin 5500 HDHP","84670WI1270122",0.2727,"ProHealth and Aurora 5500 HDHP","84670WI1270132",{"$error":"#VALUE!"},"POS","Silver",7000,14000,0,0.3,7000,20000,"$0/$10",35,70,350,0,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",0.78170091254752849,{"$error":"#N/A"},"Silver",0,14000,0,0.3,650,20000,"$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",600,14000,0,0.3,1600,20000,"$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins.",5300,14000,0,0.3,6300,20000,"$0/$10",35,70,350,"$0 / $0 / $25 / $60 / $100 / $500 Ded. 40% Coins."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"POS HDHP Bronze 5500 ","86584WI0020003",null,"Aspirus Arise Platinum HMO 250","84670WI1250043",0.4995,"Arise Metro Platinum HMO 250","84670WI1250049",0.4995,"Arise Metro Platinum HMO 250","84670WI1250049",4999.5,"Arise Metro Platinum HMO 250","84670WI1250049",0.45450000000000002,"Arise Metro Platinum HMO 250","84670WI1250049",{"$error":"#VALUE!"},"POS HDHP","Bronze",5500,11000,0.3,0.5,6750,21000,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.54949350096799188,{"$error":"#N/A"},"Bronze",5500,11000,0.2,0.5,6650,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,11000,0.2,0.5,6650,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",5500,11000,0.2,0.5,6650,21000,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"POS HDHP Silver 2700 ","86584WI0020004",null,"Aspirus Arise Catastrophic HMO 6600","84670WI1250093",0.72609999999999997,"Arise Metro Catastrophic HMO 6600","84670WI1250094",0.72609999999999997,"Arise Metro Catastrophic HMO 6600","84670WI1250094",545.4,"Arise Metro Catastrophic HMO 6600","84670WI1250094",0.45450000000000002,"Arise Metro Catastrophic HMO 6600","84670WI1250094",{"$error":"#VALUE!"},"POS HDHP","Silver",2700,5400,0.2,0.5,6750,15400,"D/C","D/C","D/C","D/C",0,"$0 preventive, D/C all others",0.79874360058116489,{"$error":"#N/A"},"Silver",600,5400,0,0.5,600,15400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",1350,5400,0,0.5,1350,15400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others",2500,5400,0.2,0.5,5000,15400,"D/C","D/C","D/C","D/C","$0 preventive, D/C all others"]

{"sheet":"WPS Health Plan Subsidy Calcs","index":6,"n_rows":270,"n_cols":116,"rows_kept":270,"cut":false,"hidden":true,"merged":[[1,0,1,4],[1,6,1,10],[15,0,15,3],[15,6,15,9]]}
[]
["SUBSIDY CALCULATIONS",null,null,null,null,null,"HDHP"]
["Household Size","Household Income","100% of FPL","% of Poverty Level","Maximum %",null,"Household Size","Household Income","100% of FPL","% of Poverty Level","Maximum %"]
[{"$f":"'WPS Health Plan Quote'!D17","v":0},{"$f":"'WPS Health Plan Quote'!H17","v":0},{"$f":"IF(A4=0,0,IF(A4=1,C79,C79+((A4-1)*C80)))","v":0},{"$f":"ROUND(IF(ISERROR(B4/C4),0,B4/C4),4)","v":0},{"$f":"IF(D4<1,0,SUM(B19:B20))","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(G4=0,0,IF(G4=1,11490,11490+((G4-1)*4020)))","v":{"$error":"#REF!"}},{"$f":"H4/I4","v":{"$error":"#REF!"}},{"$f":"IF(OR(J4>4,J4<1),0,SUM(H19:H20))","v":{"$error":"#REF!"}}]
[]
["Min Income","Max Income","Min Premium Cap","Max Premium Cap",null,null,"Min Income","Max Income","Min Premium Cap","Max Premium Cap"]
["(% of FPL)","(% of FPL)","(% of Income)","(% of Income)",null,null,"(% of FPL)","(% of FPL)","(% of Income)","(% of Income)"]
[1,1.33,0,0,null,null,1,1.33,0.02,0.02]
[1.33,1.5,0,0,null,null,1.33,1.5,0.03,0.04]
[1.5,2,0,0.02,null,null,1.5,2,0.04,6.3E-2]
[2,2.5,0.02,0.04,null,null,2,2.5,6.3E-2,8.0500000000000002E-2]
[2.5,3,0.04,0.06,null,null,2.5,3,8.0500000000000002E-2,9.5000000000000001E-2]
[3,4,0.06,8.5000000000000006E-2,null,null,3,4,9.5000000000000001E-2,9.5000000000000001E-2]
[4,9999.99,8.5000000000000006E-2,8.5000000000000006E-2]
[]
["Quote Specific Percentages",null,null,null,null,null,"Quote Specific Percentages"]
[{"$f":"VLOOKUP(D4,A8:A14,1)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A17,A8:D14,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A17,A8:D14,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A17,A8:D14,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"VLOOKUP(J4,G8:G13,1)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(G17,G8:J13,2,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(G17,G8:J13,3,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(G17,G8:J13,4,FALSE)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$CS$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$CT$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$CU$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$CV$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$CW$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$CX$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$CY$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$CZ$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$DA$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$DB$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$DC$12,2)+ROUND(ROUND(ROUND(ROUND(BB18*$Q$9,4)*$A$8,2)*VLOOKUP($I$5,$G$9:$J$25,4,FALSE),2)*$DD$12,2)","v":{"$error":"#N/A"}}]
[{"$f":"1 - (D4-A17)/(B17-A17)","v":{"$error":"#N/A"}},{"$f":"A19*C17","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"1 - (J4-G17)/(H17-G17)","v":{"$error":"#REF!"}},{"$f":"G19*I17","v":{"$error":"#REF!"}}]
[{"$f":"1 - (B17-D4)/(B17-A17)","v":{"$error":"#N/A"}},{"$f":"A20*D17","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"1 - (H17-J4)/(H17-G17)","v":{"$error":"#REF!"}},{"$f":"G20*J17","v":{"$error":"#REF!"}}]
[]
[null,2022]
["Rating Area","2nd Lowest Silver, 21","HPI 2nd Lowest Silver 21","Adjustment Factor","Subsidy","ZIP","Rating Area","2nd Lowest Silver, 27","Arise Top Gold 27","Adjustment Factor",null,"lowest","lowest","2nd lowest"]
["Brown",295.56,366.96,{"$f":"C24/B24","v":1.2415753146569224},274.36063333333328,54129,1,258.39488,385.05,{"$f":"I24/H24","v":1.4901611053593633},null,211,"Dean Health Plan · Dean Silver Value Copay 5150X ","Dean Health Plan · Dean Silver Classic 4500X "]
["Calumet",302.13,379.72,{"$f":"C25/B25","v":1.2568099824578824},288.24063333333334,53916,4,264.13792000000001,null,{"$f":"I25/H25","v":0},null,278,"Arise Health Plan · Aspirus Arise HMO 6850 ","Security Health Plan · Select $4,500 - 30% "]
["Dodge",302.19,379.72,1.25656044210596,276.96063333333331,54935,7,234.16512,null,0,null,248,"Molina Healthcare of Wisconsin, Inc. · Molina Marketplace Silver Plan ","Arise Health Plan · Aspirus Arise HMO 6850 "]
["Door",295.56,366.96,1.2415753146569224,274.36063333333328,54170,9,245.71408000000002,354.14,1.4412686485039845,null,248,"Molina Healthcare of Wisconsin, Inc. · Molina Marketplace Silver Plan ","Arise Health Plan · Aspirus Arise HMO 6850 "]
["Fond du Lac",302.19,379.72,1.25656044210596,276.96063333333331,53073,11,200.17848000000001,316.06,1.578890997673676,null,274,"Arise Health Plan · Aspirus Arise HMO 6850 ","Arise Health Plan · Aspirus Arise HMO 6000 "]
["Green Lake",294.35000000000002,388.9,1.3212162391710547,276.96063333333331,54981,12,240.6208,363.89,1.5122965263185892,null,211,"Dean Health Plan · Dean Silver Value Copay 5150X ","Dean Health Plan · Dean Silver Classic 4500X "]
["Kenosha",324.45,424.8,1.3092926490984744,276.96063333333331,54970,15,227.48936,null,0,null,274,"Arise Health Plan · Aspirus Arise HMO 6850 ","Arise Health Plan · Aspirus Arise HMO 6000 "]
["Kewaunee",295.56,366.96,1.2415753146569224,274.36063333333328,54901,16,208.18520000000001,345.81,1.66106908656331,null,253,"Molina Healthcare of Wisconsin, Inc. · Molina Marketplace Silver Plan ","Arise Health Plan · Aspirus Arise HMO 6850 "]
["Manitowoc",295.56,366.96,1.2415753146569224]
["Marinette",295.56,366.96,1.2415753146569224]
["Marquette",344.93,388.9,1.1274751398834546,"Calc to back into 2 lowest",null,"Individual Max Payment:",null,{"$f":"H4*K4","v":{"$error":"#REF!"}}]
["Milwaukee",287.72000000000003,377.73,1.3128388711247045,{"$f":"C49","v":0},null,"Monthly Max Payment:",null,{"$f":"I34/12","v":{"$error":"#REF!"}}]
["Oconto",295.56,366.96,1.2415753146569224,null,null,"Rating Region:",null,{"$f":"VLOOKUP('WPS Health Plan Rating Factors'!I6,'WPS Health Plan Rating Factors'!G8:I34,3)","v":16}]
["Outagamie",302.13,379.72,1.2568099824578824,{"$f":"E38/E39","v":{"$error":"#N/A"}},null,"Adjustment Factor:",null,{"$f":"VLOOKUP(I36,G24:J31,4,FALSE)","v":1.66106908656331}]
["Ozaukee",315.45999999999998,403.66,1.2795917073479999,{"$f":"C52","v":{"$error":"#N/A"}},null,"Quoted Arise Top Gold HDHP Plan:",null,{"$f":"'WPS Health Plan Rating Factors'!DL76","v":{"$error":"#N/A"}}]
["Racine",324.45,424.8,1.3092926490984744,{"$f":"E40+E35","v":162.84},null,"Quoted 2nd Lowest Silver Plan:",null,{"$f":"I38/I37","v":{"$error":"#N/A"}}]
["Sheboygan",302.19,379.72,1.25656044210596,162.84,null,"Subsidy:",null,{"$f":"IF(ISERROR(K4),0,IF(OR(J4>4,J4<1),0,IF(ISERROR(I39-I35),0,IF(I39-I35<0,0,I39-I35))))","v":0}]
["Washington",315.45999999999998,403.66,1.2795917073479999]
["Waukesha",315.45999999999998,403.66,1.2795917073479999]
["Waupaca",302.19,379.72,1.25656044210596]
["Waushara",302.19,379.72,1.25656044210596]
["Winnebago",302.13,379.72,1.2568099824578824]
[]
[]
["Individual Max Payment:",null,{"$f":"B4*E4","v":0}]
["Monthly Max Payment:",null,{"$f":"C48/12","v":0}]
["Rating County:",null,{"$f":"VLOOKUP('WPS Health Plan Rating Factors'!I5,'WPS Health Plan Rating Factors'!G8:I47,2,FALSE)","v":{"$error":"#N/A"}}]
["Adjustment Factor:",null,{"$f":"VLOOKUP(C50,A24:D45,4,FALSE)","v":{"$error":"#N/A"}}]
["Quoted AHV 2nd Lowest Silver Plan:",null,{"$f":"'WPS Health Plan Rating Factors'!DL13","v":{"$error":"#N/A"}}]
["Quoted 2nd Lowest Silver Plan:",null,{"$f":"C52/C51","v":{"$error":"#N/A"}}]
["Subsidy:",null,{"$f":"IF(ISERROR(E4),0,IF(D4<1,0,IF(ISERROR(C53-C49),0,IF(C53-C49<0,0,C53-C49))))","v":0}]
[]
[]
["Information for this comes from: "]
["CRS Report for Congress from July 31, 2013"]
["Federal Register / Vol. 77, No. 100 Final Regulations"]
[]
[]
[]
["Premium Adult Individual Age 27",null,27]
["Premium Adult Individual Age 50*",null,50]
["Premium Family",null,"2 Adults Age 30 and 2 kids"]
["Premium Single Parent Family",null,"30 and 2 kids"]
["Premium Couple*",null,"2 Adults Age 40"]
["Premium Child",null,"1 child"]
[]
[]
["Note, my formula for household size was \"='Arise Non-HDHP Quote'!C29+COUNT('Arise Rating Factors'!AG5:AH5,'Arise Rating Factors'!AJ5:AO5)\""]
["Jim asked me to make this a manual entry because household size may be different from the actual amount of people being quoted."]
[]
[]
["For the 2018/2019 Poverty Levels to be used here, got an email from http://familiesusa.org/product/federal-poverty-guidelines"]
[]
["https://thefinancebuff.com/federal-poverty-levels-for-obamacare.html",null,null,"(note, the prior year's level is used in the current year subsidy calc, ie the values below are the 2021 poverty guidelines to be used in the 2022 calcs)"]
[]
[1,12880,{"$f":"B79-H64","v":12880}]
[2,17420,{"$f":"B80-B79","v":4540}]
[3,21960,4540]
[4,26500,4540]
[5,{"$f":"B82+4540","v":31040},4540]
[6,{"$f":"B83+4540","v":35580},4540]
[7,{"$f":"B84+4540","v":40120},4540]
[8,{"$f":"B85+4540","v":44660},4540]
[]
[]
["The Applicable Percentage Table changes yearly. The current amounts are found here: https://www.irs.gov/pub/irs-drop/rp-21-23.pdf"]
["This is where you can find guidance on when having an embedded deductible eliminates HSA coverage https://www.irs.gov/pub/irs-pdf/p969.pdf"]
[]
["Quote Notes:"]
[]
[{"$f":"IF(AND('WPS Health Plan Subsidy Calcs'!D4<=1.5,'WPS Health Plan Subsidy Calcs'!D4>1),\" * These CSR plans do not meet minimum H.S.A. qualification requirements\",\" * Family coverage for these CSR plans do not meet minimum H.S.A. qualification requirements\")","v":" * Family coverage for these CSR plans do not meet minimum H.S.A. qualification requirements"}]
["NOTE: Based on the information you've provided, your household income is under 100% of the Federal Poverty Limit and therefore ineligible for premium subsidy "]
["through the Health Insurance Marketplace. However, you may be eligible for Medicaid. Check your eligibility at access.wi.gov"]
["** Based on the information you've provided, your household has members who may be eligible for coverage through "]
["    Medicaid or the Children's Health Insurance Program (CHIP).  These members are not eligible for financial assistance through the Marketplace."]
[]
[]
["From IRS Form 8962 for 2016"]
[0,2.0299999999999999E-2]
[1.33,3.0499999999999999E-2]
[1.34,3.1099999999999999E-2]
[1.35,3.1699999999999999E-2]
[1.36,3.2300000000000002E-2]
[1.37,3.2899999999999999E-2]
[1.38,3.3500000000000002E-2]
[1.39,3.4099999999999998E-2]
[1.4,3.4700000000000002E-2]
[1.41,3.5299999999999998E-2]
[1.42,3.5900000000000001E-2]
[1.43,3.6499999999999998E-2]
[1.44,3.7100000000000001E-2]
[1.45,3.7699999999999997E-2]
[1.46,3.8300000000000001E-2]
[1.47,3.8899999999999997E-2]
[1.48,3.95E-2]
[1.49,4.0099999999999997E-2]
[1.5,4.07E-2]
[1.51,4.1200000000000001E-2]
[1.52,4.1599999999999998E-2]
[1.53,4.2099999999999999E-2]
[1.54,4.2599999999999999E-2]
[1.55,4.2999999999999997E-2]
[1.56,4.3499999999999997E-2]
[1.57,4.3999999999999997E-2]
[1.58,4.4400000000000002E-2]
[1.59,4.4900000000000002E-2]
[1.6,4.5400000000000003E-2]
[1.61,4.58E-2]
[1.62,4.6300000000000001E-2]
[1.63,4.6800000000000001E-2]
[1.64,4.7300000000000002E-2]
[1.65,4.7699999999999999E-2]
[1.66,4.82E-2]
[1.67,4.87E-2]
[1.68,4.9099999999999998E-2]
[1.69,4.9599999999999998E-2]
[1.7,5.0099999999999999E-2]
[1.71,5.0500000000000003E-2]
[1.72,5.0999999999999997E-2]
[1.73,5.1499999999999997E-2]
[1.74,5.1900000000000002E-2]
[1.75,5.2400000000000002E-2]
[1.76,5.2900000000000003E-2]
[1.77,5.33E-2]
[1.78,5.3800000000000001E-2]
[1.79,5.4300000000000001E-2]
[1.8,5.4699999999999999E-2]
[1.81,5.5199999999999999E-2]
[1.82,5.57E-2]
[1.83,5.6099999999999997E-2]
[1.84,5.6599999999999998E-2]
[1.85,5.7099999999999998E-2]
[1.86,5.7500000000000002E-2]
[1.87,5.8000000000000003E-2]
[1.88,5.8500000000000003E-2]
[1.89,5.8999999999999997E-2]
[1.9,5.9400000000000001E-2]
[1.91,5.9900000000000002E-2]
[1.92,6.0400000000000002E-2]
[1.93,6.08E-2]
[1.94,6.13E-2]
[1.95,6.1800000000000001E-2]
[1.96,6.2199999999999998E-2]
[1.97,6.2700000000000006E-2]
[1.98,6.3200000000000006E-2]
[1.99,6.3600000000000004E-2]
[2,6.4100000000000004E-2]
[2.0099999999999998,6.4500000000000002E-2]
[2.02,6.4799999999999996E-2]
[2.0299999999999998,6.5199999999999994E-2]
[2.04,6.5500000000000003E-2]
[2.0499999999999998,6.59E-2]
[2.06,6.6199999999999995E-2]
[2.0699999999999998,6.6600000000000006E-2]
[2.08,6.6900000000000001E-2]
[2.09,6.7299999999999999E-2]
[2.1,6.7599999999999993E-2]
[2.11,6.8000000000000005E-2]
[2.12,6.83E-2]
[2.13,6.8699999999999997E-2]
[2.14,6.9099999999999995E-2]
[2.15,6.9400000000000003E-2]
[2.16,6.9800000000000001E-2]
[2.17,7.0099999999999996E-2]
[2.1800000000000002,7.0499999999999993E-2]
[2.19,7.0800000000000002E-2]
[2.2000000000000002,7.1199999999999999E-2]
[2.21,7.1499999999999994E-2]
[2.2200000000000002,7.1900000000000006E-2]
[2.23,7.22E-2]
[2.2400000000000002,7.2599999999999998E-2]
[2.25,7.2999999999999995E-2]
[2.2599999999999998,7.3300000000000004E-2]
[2.27,7.3700000000000002E-2]
[2.2799999999999998,7.3999999999999996E-2]
[2.29,7.4399999999999994E-2]
[2.2999999999999998,7.4700000000000003E-2]
[2.31,7.51E-2]
[2.3199999999999998,7.5399999999999995E-2]
[2.33,7.5800000000000006E-2]
[2.34,7.6100000000000001E-2]
[2.35,7.6499999999999999E-2]
[2.36,7.6799999999999993E-2]
[2.37,7.7200000000000005E-2]
[2.38,7.7600000000000002E-2]
[2.39,7.7899999999999997E-2]
[2.4,7.8299999999999995E-2]
[2.41,7.8600000000000003E-2]
[2.42,7.9000000000000001E-2]
[2.4300000000000002,7.9299999999999995E-2]
[2.44,7.9699999999999993E-2]
[2.4500000000000002,0.08]
[2.46,8.0399999999999999E-2]
[2.4700000000000002,8.0699999999999994E-2]
[2.48,8.1100000000000005E-2]
[2.4900000000000002,8.14E-2]
[2.5,8.1799999999999998E-2]
[2.5099999999999998,8.2100000000000006E-2]
[2.52,8.2400000000000001E-2]
[2.5299999999999998,8.2699999999999996E-2]
[2.54,8.3000000000000004E-2]
[2.5499999999999998,8.3299999999999999E-2]
[2.56,8.3599999999999994E-2]
[2.57,8.3900000000000002E-2]
[2.58,8.4199999999999997E-2]
[2.59,8.4500000000000006E-2]
[2.6,8.48E-2]
[2.61,8.5099999999999995E-2]
[2.62,8.5400000000000004E-2]
[2.63,8.5599999999999996E-2]
[2.64,8.5900000000000004E-2]
[2.65,8.6199999999999999E-2]
[2.66,8.6499999999999994E-2]
[2.67,8.6800000000000002E-2]
[2.68,8.7099999999999997E-2]
[2.69,8.7400000000000005E-2]
[2.7,8.77E-2]
[2.71,8.7999999999999995E-2]
[2.72,8.8300000000000003E-2]
[2.73,8.8599999999999998E-2]
[2.74,8.8900000000000007E-2]
[2.75,8.9200000000000002E-2]
[2.76,8.9499999999999996E-2]
[2.77,8.9800000000000005E-2]
[2.78,9.01E-2]
[2.79,9.0399999999999994E-2]
[2.8,9.0700000000000003E-2]
[2.81,9.0999999999999998E-2]
[2.82,9.1300000000000006E-2]
[2.83,9.1600000000000001E-2]
[2.84,9.1899999999999996E-2]
[2.85,9.2200000000000004E-2]
[2.86,9.2499999999999999E-2]
[2.87,9.2799999999999994E-2]
[2.88,9.2999999999999999E-2]
[2.89,9.3299999999999994E-2]
[2.9,9.3600000000000003E-2]
[2.91,9.3899999999999997E-2]
[2.92,9.4200000000000006E-2]
[2.93,9.4500000000000001E-2]
[2.94,9.4799999999999995E-2]
[2.95,9.5100000000000004E-2]
[2.96,9.5399999999999999E-2]
[2.97,9.5699999999999993E-2]
[2.98,9.6000000000000002E-2]
[2.99,9.6299999999999997E-2]
[3,9.6600000000000005E-2]