{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Definitions","REF Contribution Table 2004","REF Contribution Table 2005","Assumed REF Grid Count"],"not_rendered":{"external_links":1,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Definitions","index":0,"n_rows":34,"n_cols":2,"rows_kept":34,"flags":["formulas_cached_only"]}
["Diseases/Conditions"]
["Code","Explanation"]
["NON","No CDL disease"]
["ADS","Addison's Disease"]
["AST","Asthma"]
["BCE","Bronchiectasis"]
["BMD","Bipolar Mood Disorder"]
["CHF","Cardiac failure"]
["CMY","Cardiomyopathy"]
["COP","Chronic Obs. Pulmonary Disease"]
["CRF","Chronic Renal Disease"]
["CSD","Crohn's Disease"]
["DBI","Diabetes Insipidus"]
["DM1","Diabetes Mellitus 1"]
["DM2","Diabetes Mellitus 2"]
["DYS","Dysrhythmias"]
["EPL","Epilepsy"]
["GLC","Glaucoma"]
["HAE","Haemophilia "]
["HYL","Hyperlipidaemia"]
["HYP","Hypertension"]
["IBD","Ulcerative Colitis"]
["IHD","Coronary Artery Disease"]
["MSS","Multiple Sclerosis"]
["PAR","Parkinson's Disease"]
["RHA","Rheumatoid Arthritis"]
["SCZ","Schizophrenia"]
["SLE","Systemic LE"]
["TDH","Hypothyroidism"]
["HIV","HIV/AIDS"]
["MAT","Caesarean / NVD in period"]
["CC2","Two simultanoeus conditions"]
["CC3","Three simultanoeus conditions"]
["CC4","Four or more simultaneous conditions"]

{"sheet":"REF Contribution Table 2004","index":1,"n_rows":24,"n_cols":34,"rows_kept":24,"merged":[[0,0,0,6],[0,7,1,10],[0,11,1,11],[1,0,1,6],[2,0,3,0],[2,1,3,1],[2,2,2,16],[2,17,2,27],[2,29,23,29],[2,30,2,33],[3,30,4,30],[6,30,7,33],[10,30,10,33],[11,32,12,33],[13,30,14,33]],"flags":["formulas_cached_only"]}
["REF Contribution Table [Base 2002, Use 2004]",{"$nulls":6},"Industry REF Community Rate",{"$nulls":3},180.69,{"$nulls":5},"Table as published in the Formula Consultative Task Team report, January 2004. Revised layout but amounts unchanged."]
["Per Beneficiary Per Month"]
["Age Bands","No CDL Diseases NON","Chronic Disease List (CDL) Conditions ",{"$nulls":25},"HIV/ AIDS ","Modifiers","Modifier for number of chronic conditions"]
[null,null,"ADS","AST","BCE","BMD","CHF","CMY","COP","CRF","CSD","DBI","DM1","DM2","DYS","EPL","GLC","HAE","HYL","HYP","IBD","IHD","MSS","PAR","RHA","SCZ","SLE","TDH","HIV",null,"Number of Conditions",2,3,"4 or more"]
["Column",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,null,null,"CC2","CC3","CC4"]
["Under 1",430.89,680.13,835.38,673.79,{"v":1384.4,"d":"1,384.40"},{"v":1586.74,"d":"1,586.74"},{"v":1801.75,"d":"1,801.75"},{"v":1254.42,"d":"1,254.42"},{"v":5781.48,"d":"5,781.48"},{"v":2066.09,"d":"2,066.09"},{"v":1683.4,"d":"1,683.40"},{"v":1412.08,"d":"1,412.08"},670.09,893.21,{"v":1263.61,"d":"1,263.61"},635.98,{"v":10449.66,"d":"10,449.66"},790.34,{"v":713,"d":"713.00"},{"v":1371.6,"d":"1,371.60"},{"v":1291.84,"d":"1,291.84"},{"v":1669.19,"d":"1,669.19"},{"v":1256.53,"d":"1,256.53"},{"v":737.5,"d":"737.50"},{"v":1190.2,"d":"1,190.20"},682.26,480.71,{"v":1902.51,"d":"1,902.51"},null,"All Ages",{"v":367.3,"d":"367.30"},800.97,{"v":1496.09,"d":"1,496.09"}]
["1-4",43.51,292.75,{"v":448,"d":"448.00"},286.41,997.02,{"v":1199.36,"d":"1,199.36"},{"v":1414.37,"d":"1,414.37"},867.04,{"v":5394.1,"d":"5,394.10"},{"v":1678.71,"d":"1,678.71"},{"v":1296.02,"d":"1,296.02"},{"v":1024.7,"d":"1,024.70"},282.71,505.83,876.23,{"v":248.6,"d":"248.60"},{"v":10062.28,"d":"10,062.28"},402.96,325.62,984.22,904.46,{"v":1281.81,"d":"1,281.81"},869.15,350.12,802.82,294.88,93.33,{"v":1515.13,"d":"1,515.13"},null,"Amount is per beneficiary per month. \nAdd to amounts obtained from Columns 1 to 28"]
["5-9",17.54,266.78,422.03,260.44,971.05,{"v":1173.39,"d":"1,173.39"},{"v":1388.4,"d":"1,388.40"},841.07,{"v":5368.13,"d":"5,368.13"},{"v":1652.74,"d":"1,652.74"},{"v":1270.05,"d":"1,270.05"},998.73,256.74,479.86,850.26,222.63,{"v":10036.31,"d":"10,036.31"},376.99,299.65,958.25,878.49,{"v":1255.84,"d":"1,255.84"},843.18,324.15,776.85,268.91,67.36,{"v":1489.16,"d":"1,489.16"}]
["10-14",16.86,{"v":266.1,"d":"266.10"},421.35,259.76,970.37,{"v":1172.71,"d":"1,172.71"},{"v":1387.72,"d":"1,387.72"},840.39,{"v":5367.45,"d":"5,367.45"},{"v":1652.06,"d":"1,652.06"},{"v":1269.37,"d":"1,269.37"},998.05,256.06,479.18,849.58,221.95,{"v":10035.63,"d":"10,035.63"},376.31,298.97,957.57,877.81,{"v":1255.16,"d":"1,255.16"},{"v":842.5,"d":"842.50"},323.47,776.17,268.23,66.68,{"v":1488.48,"d":"1,488.48"}]
["15-19",23.06,{"v":272.3,"d":"272.30"},427.55,265.96,976.57,{"v":1178.91,"d":"1,178.91"},{"v":1393.92,"d":"1,393.92"},846.59,{"v":5373.65,"d":"5,373.65"},{"v":1658.26,"d":"1,658.26"},{"v":1275.57,"d":"1,275.57"},{"v":1004.25,"d":"1,004.25"},262.26,485.38,855.78,228.15,{"v":10041.83,"d":"10,041.83"},382.51,305.17,963.77,884.01,{"v":1261.36,"d":"1,261.36"},{"v":848.7,"d":"848.70"},329.67,782.37,274.43,72.88,{"v":1494.68,"d":"1,494.68"}]
["20-24",38.66,{"v":287.9,"d":"287.90"},443.15,281.56,992.17,{"v":1194.51,"d":"1,194.51"},{"v":1409.52,"d":"1,409.52"},862.19,{"v":5389.25,"d":"5,389.25"},{"v":1673.86,"d":"1,673.86"},{"v":1291.17,"d":"1,291.17"},{"v":1019.85,"d":"1,019.85"},277.86,500.98,871.38,243.75,{"v":10057.43,"d":"10,057.43"},398.11,320.77,979.37,899.61,{"v":1276.96,"d":"1,276.96"},{"v":864.3,"d":"864.30"},345.27,797.97,290.03,88.48,{"v":1510.28,"d":"1,510.28"},null,"Modifier for Maternity"]
["25-29",54.39,303.63,458.88,297.29,{"v":1007.9,"d":"1,007.90"},{"v":1210.24,"d":"1,210.24"},{"v":1425.25,"d":"1,425.25"},877.92,{"v":5404.98,"d":"5,404.98"},{"v":1689.59,"d":"1,689.59"},{"v":1306.9,"d":"1,306.90"},{"v":1035.58,"d":"1,035.58"},293.59,516.71,887.11,259.48,{"v":10073.16,"d":"10,073.16"},413.84,{"v":336.5,"d":"336.50"},{"v":995.1,"d":"995.10"},915.34,{"v":1292.69,"d":"1,292.69"},880.03,{"v":361,"d":"361.00"},{"v":813.7,"d":"813.70"},305.76,104.21,{"v":1526.01,"d":"1,526.01"},null,null,"MAT"]
["30-34",62.57,311.81,467.06,305.47,{"v":1016.08,"d":"1,016.08"},{"v":1218.42,"d":"1,218.42"},{"v":1433.43,"d":"1,433.43"},{"v":886.1,"d":"886.10"},{"v":5413.16,"d":"5,413.16"},{"v":1697.77,"d":"1,697.77"},{"v":1315.08,"d":"1,315.08"},{"v":1043.76,"d":"1,043.76"},301.77,524.89,895.29,267.66,{"v":10081.34,"d":"10,081.34"},422.02,344.68,{"v":1003.28,"d":"1,003.28"},923.52,{"v":1300.87,"d":"1,300.87"},888.21,369.18,821.88,313.94,112.39,{"v":1534.19,"d":"1,534.19"},null,"All Ages",{"v":16786.079999999998,"d":"16,786.08"}]
["35-39",74.19,323.43,478.68,317.09,{"v":1027.7,"d":"1,027.70"},{"v":1230.04,"d":"1,230.04"},{"v":1445.05,"d":"1,445.05"},897.72,{"v":5424.78,"d":"5,424.78"},{"v":1709.39,"d":"1,709.39"},{"v":1326.7,"d":"1,326.70"},{"v":1055.38,"d":"1,055.38"},313.39,536.51,906.91,279.28,{"v":10092.96,"d":"10,092.96"},433.64,{"v":356.3,"d":"356.30"},{"v":1014.9,"d":"1,014.90"},935.14,{"v":1312.49,"d":"1,312.49"},899.83,{"v":380.8,"d":"380.80"},{"v":833.5,"d":"833.50"},325.56,124.01,{"v":1545.81,"d":"1,545.81"},null,"Amount is per delivery (as defined). \nUse only once per delivery, not monthly."]
["40-44",81.42,330.66,485.91,324.32,{"v":1034.93,"d":"1,034.93"},{"v":1237.27,"d":"1,237.27"},{"v":1452.28,"d":"1,452.28"},904.95,{"v":5432.01,"d":"5,432.01"},{"v":1716.62,"d":"1,716.62"},{"v":1333.93,"d":"1,333.93"},{"v":1062.61,"d":"1,062.61"},320.62,543.74,914.14,286.51,{"v":10100.19,"d":"10,100.19"},440.87,363.53,{"v":1022.13,"d":"1,022.13"},942.37,{"v":1319.72,"d":"1,319.72"},907.06,388.03,840.73,332.79,131.24,{"v":1553.04,"d":"1,553.04"}]
["45-49",96.33,345.57,500.82,339.23,{"v":1049.84,"d":"1,049.84"},{"v":1252.18,"d":"1,252.18"},{"v":1467.19,"d":"1,467.19"},919.86,{"v":5446.92,"d":"5,446.92"},{"v":1731.53,"d":"1,731.53"},{"v":1348.84,"d":"1,348.84"},{"v":1077.52,"d":"1,077.52"},335.53,558.65,929.05,301.42,{"v":10115.1,"d":"10,115.10"},455.78,378.44,{"v":1037.04,"d":"1,037.04"},957.28,{"v":1334.63,"d":"1,334.63"},921.97,402.94,855.64,{"v":347.7,"d":"347.70"},146.15,{"v":1567.95,"d":"1,567.95"}]
["50-54",123.42,372.66,527.91,366.32,{"v":1076.93,"d":"1,076.93"},{"v":1279.27,"d":"1,279.27"},{"v":1494.28,"d":"1,494.28"},946.95,{"v":5474.01,"d":"5,474.01"},{"v":1758.62,"d":"1,758.62"},{"v":1375.93,"d":"1,375.93"},{"v":1104.61,"d":"1,104.61"},362.62,585.74,956.14,328.51,{"v":10142.19,"d":"10,142.19"},482.87,405.53,{"v":1064.13,"d":"1,064.13"},984.37,{"v":1361.72,"d":"1,361.72"},949.06,430.03,882.73,374.79,173.24,{"v":1595.04,"d":"1,595.04"}]
["55-59",156.82,406.06,561.31,399.72,{"v":1110.33,"d":"1,110.33"},{"v":1312.67,"d":"1,312.67"},{"v":1527.68,"d":"1,527.68"},980.35,{"v":5507.41,"d":"5,507.41"},{"v":1792.02,"d":"1,792.02"},{"v":1409.33,"d":"1,409.33"},{"v":1138.01,"d":"1,138.01"},396.02,619.14,989.54,361.91,{"v":10175.59,"d":"10,175.59"},516.27,438.93,{"v":1097.53,"d":"1,097.53"},{"v":1017.77,"d":"1,017.77"},{"v":1395.12,"d":"1,395.12"},982.46,463.43,916.13,408.19,206.64,{"v":1628.44,"d":"1,628.44"}]
["60-64",244.29,493.53,648.78,487.19,{"v":1197.8,"d":"1,197.80"},{"v":1400.14,"d":"1,400.14"},{"v":1615.15,"d":"1,615.15"},{"v":1067.82,"d":"1,067.82"},{"v":5594.88,"d":"5,594.88"},{"v":1879.49,"d":"1,879.49"},{"v":1496.8,"d":"1,496.80"},{"v":1225.48,"d":"1,225.48"},483.49,706.61,{"v":1077.01,"d":"1,077.01"},449.38,{"v":10263.06,"d":"10,263.06"},603.74,{"v":526.4,"d":"526.40"},{"v":1185,"d":"1,185.00"},{"v":1105.24,"d":"1,105.24"},{"v":1482.59,"d":"1,482.59"},{"v":1069.93,"d":"1,069.93"},{"v":550.9,"d":"550.90"},{"v":1003.6,"d":"1,003.60"},495.66,294.11,{"v":1715.91,"d":"1,715.91"}]
["65-69",{"v":309.8,"d":"309.80"},559.04,714.29,{"v":552.7,"d":"552.70"},{"v":1263.31,"d":"1,263.31"},{"v":1465.65,"d":"1,465.65"},{"v":1680.66,"d":"1,680.66"},{"v":1133.33,"d":"1,133.33"},{"v":5660.39,"d":"5,660.39"},{"v":1945,"d":"1,945.00"},{"v":1562.31,"d":"1,562.31"},{"v":1290.99,"d":"1,290.99"},{"v":549,"d":"549.00"},772.12,{"v":1142.52,"d":"1,142.52"},514.89,{"v":10328.57,"d":"10,328.57"},669.25,591.91,{"v":1250.51,"d":"1,250.51"},{"v":1170.75,"d":"1,170.75"},{"v":1548.1,"d":"1,548.10"},{"v":1135.44,"d":"1,135.44"},616.41,{"v":1069.11,"d":"1,069.11"},561.17,359.62,{"v":1781.42,"d":"1,781.42"}]
["70-74",388.61,637.85,{"v":793.1,"d":"793.10"},631.51,{"v":1342.12,"d":"1,342.12"},{"v":1544.46,"d":"1,544.46"},{"v":1759.47,"d":"1,759.47"},{"v":1212.14,"d":"1,212.14"},{"v":5739.2,"d":"5,739.20"},{"v":2023.81,"d":"2,023.81"},{"v":1641.12,"d":"1,641.12"},{"v":1369.8,"d":"1,369.80"},627.81,850.93,{"v":1221.33,"d":"1,221.33"},{"v":593.7,"d":"593.70"},{"v":10407.38,"d":"10,407.38"},748.06,670.72,{"v":1329.32,"d":"1,329.32"},{"v":1249.56,"d":"1,249.56"},{"v":1626.91,"d":"1,626.91"},{"v":1214.25,"d":"1,214.25"},695.22,{"v":1147.92,"d":"1,147.92"},639.98,438.43,{"v":1860.23,"d":"1,860.23"}]
["75-79",410.84,660.08,815.33,653.74,{"v":1364.35,"d":"1,364.35"},{"v":1566.69,"d":"1,566.69"},{"v":1781.7,"d":"1,781.70"},{"v":1234.37,"d":"1,234.37"},{"v":5761.43,"d":"5,761.43"},{"v":2046.04,"d":"2,046.04"},{"v":1663.35,"d":"1,663.35"},{"v":1392.03,"d":"1,392.03"},650.04,873.16,{"v":1243.56,"d":"1,243.56"},615.93,{"v":10429.61,"d":"10,429.61"},770.29,692.95,{"v":1351.55,"d":"1,351.55"},{"v":1271.79,"d":"1,271.79"},{"v":1649.14,"d":"1,649.14"},{"v":1236.48,"d":"1,236.48"},717.45,{"v":1170.15,"d":"1,170.15"},662.21,460.66,{"v":1882.46,"d":"1,882.46"}]
["80-84",416.25,665.49,820.74,659.15,{"v":1369.76,"d":"1,369.76"},{"v":1572.1,"d":"1,572.10"},{"v":1787.11,"d":"1,787.11"},{"v":1239.78,"d":"1,239.78"},{"v":5766.84,"d":"5,766.84"},{"v":2051.45,"d":"2,051.45"},{"v":1668.76,"d":"1,668.76"},{"v":1397.44,"d":"1,397.44"},655.45,878.57,{"v":1248.97,"d":"1,248.97"},621.34,{"v":10435.02,"d":"10,435.02"},{"v":775.7,"d":"775.70"},698.36,{"v":1356.96,"d":"1,356.96"},{"v":1277.2,"d":"1,277.20"},{"v":1654.55,"d":"1,654.55"},{"v":1241.89,"d":"1,241.89"},722.86,{"v":1175.56,"d":"1,175.56"},667.62,466.07,{"v":1887.87,"d":"1,887.87"}]
["85+",356.98,606.22,761.47,599.88,{"v":1310.49,"d":"1,310.49"},{"v":1512.83,"d":"1,512.83"},{"v":1727.84,"d":"1,727.84"},{"v":1180.51,"d":"1,180.51"},{"v":5707.57,"d":"5,707.57"},{"v":1992.18,"d":"1,992.18"},{"v":1609.49,"d":"1,609.49"},{"v":1338.17,"d":"1,338.17"},596.18,{"v":819.3,"d":"819.30"},{"v":1189.7,"d":"1,189.70"},562.07,{"v":10375.75,"d":"10,375.75"},716.43,639.09,{"v":1297.69,"d":"1,297.69"},{"v":1217.93,"d":"1,217.93"},{"v":1595.28,"d":"1,595.28"},{"v":1182.62,"d":"1,182.62"},663.59,{"v":1116.29,"d":"1,116.29"},608.35,{"v":406.8,"d":"406.80"},{"v":1828.6,"d":"1,828.60"}]

{"sheet":"REF Contribution Table 2005","index":2,"n_rows":24,"n_cols":34,"rows_kept":24,"merged":[[0,0,0,6],[0,7,1,10],[0,11,1,11],[1,0,1,6],[2,0,3,0],[2,1,3,1],[2,2,2,16],[2,17,2,27],[2,29,23,29],[2,30,2,33],[3,30,4,30],[6,30,7,33],[10,30,10,33],[11,32,12,33],[13,30,14,33]],"flags":["formulas_cached_only"]}
["REF Contribution Table [Base 2002, Use 2005]",{"$nulls":6},"Industry REF Community Rate",{"$nulls":3},{"v":193.9,"d":"193.90"},{"$nulls":5},"Table for use in Shadow Year 2005"]
["Per Beneficiary Per Month"]
["Age Bands","No CDL Diseases NON","Chronic Disease List (CDL) Conditions ",{"$nulls":25},"HIV/ AIDS ","Modifiers","Modifier for number of chronic conditions"]
[null,null,"ADS","AST","BCE","BMD","CHF","CMY","COP","CRF","CSD","DBI","DM1","DM2","DYS","EPL","GLC","HAE","HYL","HYP","IBD","IHD","MSS","PAR","RHA","SCZ","SLE","TDH","HIV",null,"Number of Conditions",2,3,"4 or more"]
["Column",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,null,null,"CC2","CC3","CC4"]
["Under 1",473.48,696.73,852.57,691.04,{"v":1396,"d":"1,396.00"},{"v":1673.88,"d":"1,673.88"},{"v":1891.72,"d":"1,891.72"},{"v":1288.96,"d":"1,288.96"},{"v":6081.17,"d":"6,081.17"},{"v":2120,"d":"2,120.00"},{"v":1595.35,"d":"1,595.35"},{"v":1397.54,"d":"1,397.54"},687.73,948.73,{"v":1288.58,"d":"1,288.58"},657.18,{"v":6780.68,"d":"6,780.68"},795.44,734.17,{"v":1390.82,"d":"1,390.82"},{"v":1350.2,"d":"1,350.20"},{"v":1582.61,"d":"1,582.61"},{"v":1213,"d":"1,213.00"},748.11,{"v":1153.59,"d":"1,153.59"},698.63,518.11,{"v":1799.57,"d":"1,799.57"},null,"All Ages",353.13,{"v":778.5,"d":"778.50"},{"v":1475.46,"d":"1,475.46"}]
["1-4",47.81,271.06,{"v":426.9,"d":"426.90"},265.37,970.33,{"v":1248.21,"d":"1,248.21"},{"v":1466.05,"d":"1,466.05"},863.29,{"v":5655.5,"d":"5,655.50"},{"v":1694.33,"d":"1,694.33"},{"v":1169.68,"d":"1,169.68"},971.87,262.06,523.06,862.91,231.51,{"v":6355.01,"d":"6,355.01"},369.77,{"v":308.5,"d":"308.50"},965.15,924.53,{"v":1156.94,"d":"1,156.94"},787.33,322.44,727.92,272.96,92.44,{"v":1373.9,"d":"1,373.90"},null,"Amount is per beneficiary per month. \nAdd to amounts obtained from Columns 1 to 28"]
["5-9",19.28,242.53,398.37,236.84,{"v":941.8,"d":"941.80"},{"v":1219.68,"d":"1,219.68"},{"v":1437.52,"d":"1,437.52"},834.76,{"v":5626.97,"d":"5,626.97"},{"v":1665.8,"d":"1,665.80"},{"v":1141.15,"d":"1,141.15"},943.34,233.53,494.53,834.38,202.98,{"v":6326.48,"d":"6,326.48"},341.24,279.97,936.62,{"v":896,"d":"896.00"},{"v":1128.41,"d":"1,128.41"},{"v":758.8,"d":"758.80"},293.91,699.39,244.43,63.91,{"v":1345.37,"d":"1,345.37"}]
["10-14",18.52,241.77,397.61,236.08,941.04,{"v":1218.92,"d":"1,218.92"},{"v":1436.76,"d":"1,436.76"},{"v":834,"d":"834.00"},{"v":5626.21,"d":"5,626.21"},{"v":1665.04,"d":"1,665.04"},{"v":1140.39,"d":"1,140.39"},942.58,232.77,493.77,833.62,202.22,{"v":6325.72,"d":"6,325.72"},340.48,279.21,935.86,895.24,{"v":1127.65,"d":"1,127.65"},758.04,293.15,698.63,243.67,63.15,{"v":1344.61,"d":"1,344.61"}]
["15-19",25.34,248.59,404.43,{"v":242.9,"d":"242.90"},947.86,{"v":1225.74,"d":"1,225.74"},{"v":1443.58,"d":"1,443.58"},840.82,{"v":5633.03,"d":"5,633.03"},{"v":1671.86,"d":"1,671.86"},{"v":1147.21,"d":"1,147.21"},{"v":949.4,"d":"949.40"},239.59,500.59,840.44,209.04,{"v":6332.54,"d":"6,332.54"},{"v":347.3,"d":"347.30"},286.03,942.68,902.06,{"v":1134.47,"d":"1,134.47"},764.86,299.97,705.45,250.49,69.97,{"v":1351.43,"d":"1,351.43"}]
["20-24",42.48,265.73,421.57,260.04,{"v":965,"d":"965.00"},{"v":1242.88,"d":"1,242.88"},{"v":1460.72,"d":"1,460.72"},857.96,{"v":5650.17,"d":"5,650.17"},{"v":1689,"d":"1,689.00"},{"v":1164.35,"d":"1,164.35"},966.54,256.73,517.73,857.58,226.18,{"v":6349.68,"d":"6,349.68"},364.44,303.17,959.82,{"v":919.2,"d":"919.20"},{"v":1151.61,"d":"1,151.61"},{"v":782,"d":"782.00"},317.11,722.59,267.63,87.11,{"v":1368.57,"d":"1,368.57"},null,"Modifier for Maternity"]
["25-29",59.77,283.02,438.86,277.33,982.29,{"v":1260.17,"d":"1,260.17"},{"v":1478.01,"d":"1,478.01"},875.25,{"v":5667.46,"d":"5,667.46"},{"v":1706.29,"d":"1,706.29"},{"v":1181.64,"d":"1,181.64"},983.83,274.02,535.02,874.87,243.47,{"v":6366.97,"d":"6,366.97"},381.73,320.46,977.11,936.49,{"v":1168.9,"d":"1,168.90"},799.29,{"v":334.4,"d":"334.40"},739.88,284.92,{"v":104.4,"d":"104.40"},{"v":1385.86,"d":"1,385.86"},null,null,"MAT"]
["30-34",68.76,292.01,447.85,286.32,991.28,{"v":1269.16,"d":"1,269.16"},{"v":1487,"d":"1,487.00"},884.24,{"v":5676.45,"d":"5,676.45"},{"v":1715.28,"d":"1,715.28"},{"v":1190.63,"d":"1,190.63"},992.82,283.01,544.01,883.86,252.46,{"v":6375.96,"d":"6,375.96"},390.72,329.45,{"v":986.1,"d":"986.10"},945.48,{"v":1177.89,"d":"1,177.89"},808.28,343.39,748.87,293.91,113.39,{"v":1394.85,"d":"1,394.85"},null,"All Ages",{"v":17041.44,"d":"17,041.44"}]
["35-39",81.52,304.77,460.61,299.08,{"v":1004.04,"d":"1,004.04"},{"v":1281.92,"d":"1,281.92"},{"v":1499.76,"d":"1,499.76"},{"v":897,"d":"897.00"},{"v":5689.21,"d":"5,689.21"},{"v":1728.04,"d":"1,728.04"},{"v":1203.39,"d":"1,203.39"},{"v":1005.58,"d":"1,005.58"},295.77,556.77,896.62,265.22,{"v":6388.72,"d":"6,388.72"},403.48,342.21,998.86,958.24,{"v":1190.65,"d":"1,190.65"},821.04,356.15,761.63,306.67,126.15,{"v":1407.61,"d":"1,407.61"},null,"Amount is per delivery (as defined). \nUse only once per delivery, not monthly."]
["40-44",89.47,312.72,468.56,307.03,{"v":1011.99,"d":"1,011.99"},{"v":1289.87,"d":"1,289.87"},{"v":1507.71,"d":"1,507.71"},904.95,{"v":5697.16,"d":"5,697.16"},{"v":1735.99,"d":"1,735.99"},{"v":1211.34,"d":"1,211.34"},{"v":1013.53,"d":"1,013.53"},303.72,564.72,904.57,273.17,{"v":6396.67,"d":"6,396.67"},411.43,350.16,{"v":1006.81,"d":"1,006.81"},966.19,{"v":1198.6,"d":"1,198.60"},828.99,{"v":364.1,"d":"364.10"},769.58,314.62,{"v":134.1,"d":"134.10"},{"v":1415.56,"d":"1,415.56"}]
["45-49",105.85,{"v":329.1,"d":"329.10"},484.94,323.41,{"v":1028.37,"d":"1,028.37"},{"v":1306.25,"d":"1,306.25"},{"v":1524.09,"d":"1,524.09"},921.33,{"v":5713.54,"d":"5,713.54"},{"v":1752.37,"d":"1,752.37"},{"v":1227.72,"d":"1,227.72"},{"v":1029.91,"d":"1,029.91"},{"v":320.1,"d":"320.10"},{"v":581.1,"d":"581.10"},920.95,289.55,{"v":6413.05,"d":"6,413.05"},427.81,366.54,{"v":1023.19,"d":"1,023.19"},982.57,{"v":1214.98,"d":"1,214.98"},845.37,380.48,785.96,{"v":331,"d":"331.00"},150.48,{"v":1431.94,"d":"1,431.94"}]
["50-54",135.62,358.87,514.71,353.18,{"v":1058.14,"d":"1,058.14"},{"v":1336.02,"d":"1,336.02"},{"v":1553.86,"d":"1,553.86"},{"v":951.1,"d":"951.10"},{"v":5743.31,"d":"5,743.31"},{"v":1782.14,"d":"1,782.14"},{"v":1257.49,"d":"1,257.49"},{"v":1059.68,"d":"1,059.68"},349.87,610.87,950.72,319.32,{"v":6442.82,"d":"6,442.82"},457.58,396.31,{"v":1052.96,"d":"1,052.96"},{"v":1012.34,"d":"1,012.34"},{"v":1244.75,"d":"1,244.75"},875.14,410.25,815.73,360.77,180.25,{"v":1461.71,"d":"1,461.71"}]
["55-59",172.32,395.57,551.41,389.88,{"v":1094.84,"d":"1,094.84"},{"v":1372.72,"d":"1,372.72"},{"v":1590.56,"d":"1,590.56"},{"v":987.8,"d":"987.80"},{"v":5780.01,"d":"5,780.01"},{"v":1818.84,"d":"1,818.84"},{"v":1294.19,"d":"1,294.19"},{"v":1096.38,"d":"1,096.38"},386.57,647.57,987.42,356.02,{"v":6479.52,"d":"6,479.52"},494.28,433.01,{"v":1089.66,"d":"1,089.66"},{"v":1049.04,"d":"1,049.04"},{"v":1281.45,"d":"1,281.45"},911.84,446.95,852.43,397.47,216.95,{"v":1498.41,"d":"1,498.41"}]
["60-64",268.44,491.69,647.53,{"v":486,"d":"486.00"},{"v":1190.96,"d":"1,190.96"},{"v":1468.84,"d":"1,468.84"},{"v":1686.68,"d":"1,686.68"},{"v":1083.92,"d":"1,083.92"},{"v":5876.13,"d":"5,876.13"},{"v":1914.96,"d":"1,914.96"},{"v":1390.31,"d":"1,390.31"},{"v":1192.5,"d":"1,192.50"},482.69,743.69,{"v":1083.54,"d":"1,083.54"},452.14,{"v":6575.64,"d":"6,575.64"},{"v":590.4,"d":"590.40"},529.13,{"v":1185.78,"d":"1,185.78"},{"v":1145.16,"d":"1,145.16"},{"v":1377.57,"d":"1,377.57"},{"v":1007.96,"d":"1,007.96"},543.07,948.55,493.59,313.07,{"v":1594.53,"d":"1,594.53"}]
["65-69",340.42,563.67,719.51,557.98,{"v":1262.94,"d":"1,262.94"},{"v":1540.82,"d":"1,540.82"},{"v":1758.66,"d":"1,758.66"},{"v":1155.9,"d":"1,155.90"},{"v":5948.11,"d":"5,948.11"},{"v":1986.94,"d":"1,986.94"},{"v":1462.29,"d":"1,462.29"},{"v":1264.48,"d":"1,264.48"},554.67,815.67,{"v":1155.52,"d":"1,155.52"},524.12,{"v":6647.62,"d":"6,647.62"},662.38,601.11,{"v":1257.76,"d":"1,257.76"},{"v":1217.14,"d":"1,217.14"},{"v":1449.55,"d":"1,449.55"},{"v":1079.94,"d":"1,079.94"},615.05,{"v":1020.53,"d":"1,020.53"},565.57,385.05,{"v":1666.51,"d":"1,666.51"}]
["70-74",427.02,650.27,806.11,644.58,{"v":1349.54,"d":"1,349.54"},{"v":1627.42,"d":"1,627.42"},{"v":1845.26,"d":"1,845.26"},{"v":1242.5,"d":"1,242.50"},{"v":6034.71,"d":"6,034.71"},{"v":2073.54,"d":"2,073.54"},{"v":1548.89,"d":"1,548.89"},{"v":1351.08,"d":"1,351.08"},641.27,902.27,{"v":1242.12,"d":"1,242.12"},610.72,{"v":6734.22,"d":"6,734.22"},748.98,687.71,{"v":1344.36,"d":"1,344.36"},{"v":1303.74,"d":"1,303.74"},{"v":1536.15,"d":"1,536.15"},{"v":1166.54,"d":"1,166.54"},701.65,{"v":1107.13,"d":"1,107.13"},652.17,471.65,{"v":1753.11,"d":"1,753.11"}]
["75-79",451.46,674.71,830.55,669.02,{"v":1373.98,"d":"1,373.98"},{"v":1651.86,"d":"1,651.86"},{"v":1869.7,"d":"1,869.70"},{"v":1266.94,"d":"1,266.94"},{"v":6059.15,"d":"6,059.15"},{"v":2097.98,"d":"2,097.98"},{"v":1573.33,"d":"1,573.33"},{"v":1375.52,"d":"1,375.52"},665.71,926.71,{"v":1266.56,"d":"1,266.56"},635.16,{"v":6758.66,"d":"6,758.66"},773.42,712.15,{"v":1368.8,"d":"1,368.80"},{"v":1328.18,"d":"1,328.18"},{"v":1560.59,"d":"1,560.59"},{"v":1190.98,"d":"1,190.98"},726.09,{"v":1131.57,"d":"1,131.57"},676.61,496.09,{"v":1777.55,"d":"1,777.55"}]
["80-84",{"v":457.4,"d":"457.40"},680.65,836.49,674.96,{"v":1379.92,"d":"1,379.92"},{"v":1657.8,"d":"1,657.80"},{"v":1875.64,"d":"1,875.64"},{"v":1272.88,"d":"1,272.88"},{"v":6065.09,"d":"6,065.09"},{"v":2103.92,"d":"2,103.92"},{"v":1579.27,"d":"1,579.27"},{"v":1381.46,"d":"1,381.46"},671.65,932.65,{"v":1272.5,"d":"1,272.50"},{"v":641.1,"d":"641.10"},{"v":6764.6,"d":"6,764.60"},779.36,718.09,{"v":1374.74,"d":"1,374.74"},{"v":1334.12,"d":"1,334.12"},{"v":1566.53,"d":"1,566.53"},{"v":1196.92,"d":"1,196.92"},732.03,{"v":1137.51,"d":"1,137.51"},682.55,502.03,{"v":1783.49,"d":"1,783.49"}]
["85+",392.27,615.52,771.36,609.83,{"v":1314.79,"d":"1,314.79"},{"v":1592.67,"d":"1,592.67"},{"v":1810.51,"d":"1,810.51"},{"v":1207.75,"d":"1,207.75"},{"v":5999.96,"d":"5,999.96"},{"v":2038.79,"d":"2,038.79"},{"v":1514.14,"d":"1,514.14"},{"v":1316.33,"d":"1,316.33"},606.52,867.52,{"v":1207.37,"d":"1,207.37"},575.97,{"v":6699.47,"d":"6,699.47"},714.23,652.96,{"v":1309.61,"d":"1,309.61"},{"v":1268.99,"d":"1,268.99"},{"v":1501.4,"d":"1,501.40"},{"v":1131.79,"d":"1,131.79"},{"v":666.9,"d":"666.90"},{"v":1072.38,"d":"1,072.38"},617.42,{"v":436.9,"d":"436.90"},{"v":1718.36,"d":"1,718.36"}]

{"sheet":"Assumed REF Grid Count","index":3,"n_rows":29,"n_cols":35,"rows_kept":29,"merged":[[0,0,0,6],[0,7,0,11],[1,0,1,6],[1,8,1,11],[2,0,2,11],[3,0,3,11],[3,30,3,32],[3,33,4,33],[3,34,6,34],[4,0,5,0],[4,1,5,1],[4,2,4,16],[4,17,4,27],[4,29,6,29],[28,0,28,11]],"flags":["formulas_cached_only"]}
["Assumed REF Grid Count in REF Contribution Table 2005",{"$nulls":6},"Industry Assumptions"]
["Total number of beneficiary months in the cell for the period, per 1,000 exposed beneficiaries in the scheme",{"$nulls":6},"Base Period","HIV/AIDS 2005, other diseases 2002"]
["Explanation: This REF Grid Count used in the calcuation of the REF Contribution Table is not prevalence of the disease. It is arrived at by taking the most expensive disease in any multiple disease combination. It can NOT be compared directly to prevalences in published medical literature."]
["Occurrence per 1,000 Beneficiaries in each age band in the Scheme",{"$nulls":29},"Multiple CDL Conditions",null,null,"Maternity (b)","Industry Age Profile per 1,000 beneficiaries"]
["Age Bands","No CDL Diseases NON","Chronic Disease List (CDL) Conditions ",{"$nulls":25},"HIV/AIDS ","Total by Age Band",2,3,"4 or more"]
[null,null,"ADS","AST","BCE","BMD","CHF","CMY","COP","CRF","CSD","DBI","DM1","DM2","DYS","EPL","GLC","HAE","HYL","HYP","IBD","IHD","MSS","PAR","RHA","SCZ","SLE","TDH","HIV",null,"CC2","CC3","CC4","MAT"]
["Column",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,null,29,30,31,32]
["Under 1",{"v":984.96,"d":"985.0"},{"v":0,"d":"0.0"},8.7,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.1,{"v":0,"d":"0.0"},0.1,0.7,{"v":0,"d":"0.0"},0.04,{"v":0,"d":"0.0"},0.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},5.2,{"v":1000,"d":"1,000.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":12.9822,"d":"12.982"}]
["1-4",{"v":969.06,"d":"969.1"},{"v":0,"d":"0.0"},22.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.1,{"v":0,"d":"0.0"},0.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},2.1,{"v":0,"d":"0.0"},0.04,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},5.9,{"v":1000,"d":"1,000.0"},0.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},62.774]
["5-9",{"v":969.76,"d":"969.8"},{"v":0,"d":"0.0"},25.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},2.8,{"v":0,"d":"0.0"},0.04,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.1,1.7,{"v":1000,"d":"1,000.0"},0.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":89.7366,"d":"89.737"}]
["10-14",{"v":976.26,"d":"976.3"},{"v":0,"d":"0.0"},18.6,{"v":0,"d":"0.0"},0.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.7,{"v":0,"d":"0.0"},0.1,3.5,{"v":0,"d":"0.0"},0.04,0.2,0.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.1,0.3,{"v":1000,"d":"1,000.0"},0.5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":95.8947,"d":"95.895"}]
["15-19",{"v":980.86,"d":"980.9"},{"v":0,"d":"0.0"},11.5,{"v":0,"d":"0.0"},0.3,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.1,{"v":0,"d":"0.0"},1.1,0.1,{"v":0,"d":"0.0"},3.9,0.1,0.04,0.5,0.5,0.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.2,0.2,{"v":0,"d":"0.0"},0.4,0.1,{"v":1000,"d":"1,000.0"},0.8,0.1,{"v":0,"d":"0.0"},5.6,{"v":89.5943,"d":"89.594"}]
["20-24",{"v":977.06,"d":"977.1"},{"v":0,"d":"0.0"},8.7,{"v":0,"d":"0.0"},0.9,0.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.1,0.2,{"v":0,"d":"0.0"},1.6,0.3,0.2,3.9,0.1,0.04,1.3,1.4,0.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0.2,0.4,0.1,0.8,2.4,{"v":1000,"d":"1,000.0"},1.3,0.2,{"v":0,"d":"0.0"},26.1,{"v":61.8008,"d":"61.801"}]
["25-29",{"v":958.66,"d":"958.7"},{"v":0,"d":"0.0"},9.8,{"v":0,"d":"0.0"},1.3,0.1,0.1,0.1,0.1,0.3,0.1,1.7,0.7,0.2,3.3,0.1,0.04,2.9,5.2,0.3,0.2,0.1,{"v":0,"d":"0.0"},0.5,0.3,0.2,2.3,11.4,{"v":1000,"d":"1,000.0"},2.8,0.5,0.1,56.5,{"v":66.6355,"d":"66.636"}]
["30-34",{"v":935.26,"d":"935.3"},{"v":0,"d":"0.0"},11.1,{"v":0,"d":"0.0"},1.2,0.2,0.1,0.1,0.2,0.3,0.1,2.2,1.7,0.3,3.4,0.2,0.04,5.6,13.1,0.3,0.4,0.1,{"v":0,"d":"0.0"},0.8,0.3,0.2,3.2,19.6,{"v":1000,"d":"1,000.0"},6.2,{"v":1,"d":"1.0"},0.1,42.5,{"v":88.9319,"d":"88.932"}]
["35-39",{"v":903.76,"d":"903.8"},{"v":0,"d":"0.0"},12.4,{"v":0,"d":"0.0"},1.3,0.5,0.3,0.3,0.3,0.3,0.1,3.2,3.8,0.5,3.5,0.3,0.04,10.6,29.5,0.4,1.1,0.2,{"v":0,"d":"0.0"},1.3,0.3,0.2,4.3,21.5,{"v":1000,"d":"1,000.0"},13.5,2.2,0.4,16.9,{"v":90.8637,"d":"90.864"}]
["40-44",{"v":858.86,"d":"858.9"},{"v":0,"d":"0.0"},13.6,{"v":0,"d":"0.0"},1.3,{"v":1,"d":"1.0"},0.3,0.6,0.3,0.3,0.2,5.1,6.5,{"v":1,"d":"1.0"},{"v":4,"d":"4.0"},0.5,0.04,{"v":19,"d":"19.0"},54.6,0.5,{"v":3,"d":"3.0"},0.2,0.1,2.1,0.4,0.2,6.4,19.9,{"v":1000,"d":"1,000.0"},25.5,{"v":5,"d":"5.0"},0.9,3.2,{"v":83.5851,"d":"83.585"}]
["45-49",{"v":800.46,"d":"800.5"},0.1,15.5,{"v":0,"d":"0.0"},1.2,2.1,0.5,1.3,0.4,0.4,0.1,6.8,8.5,1.9,4.6,0.9,0.04,31.6,88.4,0.6,6.3,0.2,0.2,3.1,0.4,0.2,9.3,14.9,{"v":1000,"d":"1,000.0"},{"v":45,"d":"45.0"},9.8,2.1,0.1,{"v":69.2287,"d":"69.229"}]
["50-54",{"v":732.66,"d":"732.7"},{"v":0,"d":"0.0"},17.3,{"v":0,"d":"0.0"},1.4,3.4,0.7,3.1,0.7,0.4,0.2,9.2,8.8,3.2,{"v":5,"d":"5.0"},1.6,0.04,{"v":51,"d":"51.0"},120.3,0.9,12.8,0.2,0.4,4.6,0.4,0.2,12.2,9.3,{"v":1000,"d":"1,000.0"},71.3,18.6,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"v":54.5149,"d":"54.515"}]
["55-59",{"v":671.26,"d":"671.3"},0.1,19.4,0.1,1.5,{"v":6,"d":"6.0"},{"v":1,"d":"1.0"},5.6,0.6,0.5,0.2,10.4,8.1,4.8,5.3,2.5,0.04,69.6,147.7,{"v":1,"d":"1.0"},19.3,0.3,0.9,5.2,0.4,0.1,12.8,5.3,{"v":1000,"d":"1,000.0"},95.7,{"v":27,"d":"27.0"},6.8,{"v":0,"d":"0.0"},{"v":43.1885,"d":"43.189"}]
["60-64",{"v":605.86,"d":"605.9"},0.1,21.9,{"v":0,"d":"0.0"},1.5,9.8,1.6,9.2,1.1,0.6,0.3,11.4,8.2,7.9,5.9,3.4,0.04,84.6,{"v":169,"d":"169.0"},{"v":1,"d":"1.0"},31.7,0.2,{"v":2,"d":"2.0"},6.5,0.4,0.1,12.9,2.8,{"v":1000,"d":"1,000.0"},123.3,38.9,10.8,{"v":0,"d":"0.0"},{"v":30.8906,"d":"30.891"}]
["65-69",{"v":532.36,"d":"532.4"},0.1,24.9,0.1,1.9,16.9,1.8,15.4,1.6,0.5,0.2,12.2,7.8,13.5,7.6,4.6,0.04,97.9,189.9,1.3,{"v":45,"d":"45.0"},0.1,3.9,6.7,0.5,0.1,12.1,{"v":1,"d":"1.0"},{"v":1000,"d":"1,000.0"},155.3,55.5,17.4,{"v":0,"d":"0.0"},{"v":21.7578,"d":"21.758"}]
["70-74",{"v":487.56,"d":"487.6"},0.2,22.2,0.1,1.6,26.4,2.3,20.3,1.7,0.5,0.3,10.4,6.6,18.4,7.9,{"v":6,"d":"6.0"},0.04,90.6,207.6,1.3,59.6,{"v":0,"d":"0.0"},8.6,7.2,0.4,0.1,{"v":12,"d":"12.0"},0.1,{"v":1000,"d":"1,000.0"},170.4,62.3,20.9,{"v":0,"d":"0.0"},{"v":16.4328,"d":"16.433"}]
["75-79",{"v":463.56,"d":"463.6"},0.1,21.3,0.1,{"v":1,"d":"1.0"},40.9,2.5,23.9,{"v":2,"d":"2.0"},0.6,{"v":0,"d":"0.0"},8.4,6.5,25.5,8.5,{"v":8,"d":"8.0"},0.04,70.5,{"v":215,"d":"215.0"},1.2,70.8,0.1,10.8,7.3,0.7,{"v":0,"d":"0.0"},10.7,{"v":0,"d":"0.0"},{"v":1000,"d":"1,000.0"},{"v":178,"d":"178.0"},68.8,23.1,{"v":0,"d":"0.0"},{"v":10.9505,"d":"10.951"}]
["80-84",{"v":468.76,"d":"468.8"},0.1,17.3,0.1,1.5,56.5,4.2,21.3,0.9,0.4,{"v":0,"d":"0.0"},6.3,{"v":6,"d":"6.0"},27.9,7.3,8.8,0.04,43.4,220.8,1.3,75.8,{"v":0,"d":"0.0"},13.5,7.4,0.7,{"v":0,"d":"0.0"},9.7,{"v":0,"d":"0.0"},{"v":1000,"d":"1,000.0"},170.6,66.3,18.8,{"v":0,"d":"0.0"},{"v":4.9495,"d":"4.950"}]
["85+",{"v":522.06,"d":"522.1"},{"v":0,"d":"0.0"},13.8,{"v":0,"d":"0.0"},0.7,79.7,3.1,10.3,0.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},3.7,6.8,30.1,6.6,10.6,0.04,14.7,198.7,{"v":1,"d":"1.0"},72.9,{"v":0,"d":"0.0"},13.4,3.9,0.5,{"v":0,"d":"0.0"},6.8,{"v":0,"d":"0.0"},{"v":1000,"d":"1,000.0"},155.1,49.2,13.3,{"v":0,"d":"0.0"},{"v":5.2878,"d":"5.288"}]
["Total by Condition*",876.2,{"v":0,"d":"0.0"},15.9,{"v":0,"d":"0.0"},0.9,{"v":3,"d":"3.0"},0.4,{"v":2,"d":"2.0"},0.3,0.2,0.1,3.7,3.2,2.1,{"v":4,"d":"4.0"},0.9,0.04,18.7,45.2,0.4,6.8,0.1,0.6,1.7,0.3,0.1,4.4,8.8,{"v":1000,"d":"1,000.0"},29.1,8.4,2.3,11.5,{"v":999.9998999999999,"d":"1,000.000"}]
["* using target population age profile used to determine Industry REF Community Rate"]
["Technical note: The REF formula is separately fitted to the PMB-DTP and PMB-CDL data and then combined to create the REF Contribution Table. The data in this table is drawn from the REF Study in 2002 on PMB-DTPs. The PMB-CDL part of the same study gives slightly different answers and the main difference is due to the effect of confidentiality on HIV/AIDS cases. However for illustrative purposes it was felt to be sufficient to show only one set of counts and the PMB-DTP counts have been used. Once the industry begins to submit data on the REF Grid counts then a consolidated industry table will regularly be made available."]